Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.74% first-year return on $95,790 initial cash invested.
-4.74%
Cash On Cash
5.72%
Cap Rate
0.9
DSCR
$3,911
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,911 income − $4,289 expenses = $378 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,911
Total Expenses
$4,289
Mortgage P&I
54%
$2,123
Property Taxes
4%
$149
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978