Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.85% first-year return on $99,690 initial cash invested.
-9.85%
Cash On Cash
4.1%
Cap Rate
0.67
DSCR
$3,858
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,858 income − $4,676 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,858
Total Expenses
$4,676
Mortgage P&I
52%
$1,994
Property Taxes
16%
$605
Home Insurance
4%
$136
HOA
2%
$90
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964