Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.14% first-year return on $98,010 initial cash invested.
-4.14%
Cash On Cash
5.24%
Cap Rate
0.89
DSCR
$3,346
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,346 income − $3,684 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,010
Downpayment
20%
$76,200
Closing costs
1%
$3,810
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,346
Total Expenses
$3,684
Mortgage P&I
56%
$1,867
Property Taxes
2%
$71
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836