Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.47% first-year return on $99,354 initial cash invested.
-10.47%
Cash On Cash
3.6%
Cap Rate
0.61
DSCR
$2,848
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $3,715 expenses = $867 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,354
Downpayment
20%
$77,480
Closing costs
1%
$3,874
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$3,715
Mortgage P&I
67%
$1,914
Property Taxes
10%
$298
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712