Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.48% first-year return on $98,241 initial cash invested.
-9.48%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$2,782
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $3,558 expenses = $776 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,241
Downpayment
20%
$76,420
Closing costs
1%
$3,821
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$3,558
Mortgage P&I
70%
$1,938
Property Taxes
5%
$145
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696