Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.84% first-year return on $98,472 initial cash invested.
-11.84%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$2,791
Rent
-$972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,791 income − $3,763 expenses = $972 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,791
Total Expenses
$3,763
Mortgage P&I
69%
$1,920
Property Taxes
12%
$345
Home Insurance
6%
$157
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698