Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.18% first-year return on $98,199 initial cash invested.
-11.18%
Cash On Cash
3.67%
Cap Rate
0.6
DSCR
$3,039
Rent
-$915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,039 income − $3,954 expenses = $915 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,199
Downpayment
20%
$76,380
Closing costs
1%
$3,819
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,039
Total Expenses
$3,954
Mortgage P&I
65%
$1,962
Property Taxes
13%
$392
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760