Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.42% first-year return on $98,598 initial cash invested.
-7.42%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$4,094
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,094 income − $4,704 expenses = $610 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,598
Downpayment
20%
$76,760
Closing costs
1%
$3,838
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,094
Total Expenses
$4,704
Mortgage P&I
47%
$1,916
Property Taxes
17%
$682
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024