Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.29% first-year return on $97,905 initial cash invested.
-8.29%
Cash On Cash
4.14%
Cap Rate
0.7
DSCR
$3,142
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,142 income − $3,818 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,905
Downpayment
20%
$76,100
Closing costs
1%
$3,805
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,142
Total Expenses
$3,818
Mortgage P&I
59%
$1,862
Property Taxes
8%
$256
Home Insurance
4%
$139
HOA
2%
$52
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786