Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.48% first-year return on $98,430 initial cash invested.
-11.48%
Cash On Cash
3.52%
Cap Rate
0.57
DSCR
$2,606
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,606 income − $3,548 expenses = $942 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,430
Downpayment
20%
$76,600
Closing costs
1%
$3,830
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,606
Total Expenses
$3,548
Mortgage P&I
75%
$1,961
Property Taxes
8%
$201
Home Insurance
5%
$134
HOA
0%
$1
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652