Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.71% first-year return on $98,073 initial cash invested.
-5.71%
Cash On Cash
5.06%
Cap Rate
0.83
DSCR
$3,583
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,583 income − $4,050 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,073
Downpayment
20%
$76,260
Closing costs
1%
$3,813
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,583
Total Expenses
$4,050
Mortgage P&I
54%
$1,933
Property Taxes
8%
$276
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896