Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.88% first-year return on $98,514 initial cash invested.
-10.88%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$2,468
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $3,361 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,514
Downpayment
20%
$76,680
Closing costs
1%
$3,834
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$3,361
Mortgage P&I
77%
$1,898
Property Taxes
6%
$140
Home Insurance
6%
$138
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617