Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.36% first-year return on $99,669 initial cash invested.
-5.36%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$3,344
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $3,789 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,669
Downpayment
20%
$77,780
Closing costs
1%
$3,889
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$3,789
Mortgage P&I
58%
$1,941
Property Taxes
3%
$102
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836