Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.8% first-year return on $98,010 initial cash invested.
-4.8%
Cash On Cash
5.06%
Cap Rate
0.86
DSCR
$3,243
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $3,635 expenses = $392 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
$3,243
Total Expenses
$3,635
Mortgage P&I
58%
$1,867
Property Taxes
2%
$71
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811