Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.75% first-year return on $98,472 initial cash invested.
-7.75%
Cash On Cash
4.21%
Cap Rate
0.72
DSCR
$2,836
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $3,472 expenses = $636 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,472
Downpayment
20%
$76,640
Closing costs
1%
$3,832
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$3,472
Mortgage P&I
66%
$1,867
Property Taxes
3%
$91
Home Insurance
5%
$133
HOA
1%
$21
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709