Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.51% first-year return on $98,178 initial cash invested.
-10.51%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$2,852
Rent
-$860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $3,712 expenses = $860 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,178
Downpayment
20%
$76,360
Closing costs
1%
$3,818
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,852
Total Expenses
$3,712
Mortgage P&I
67%
$1,921
Property Taxes
9%
$260
Home Insurance
5%
$129
HOA
1%
$33
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713