Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.93% first-year return on $98,598 initial cash invested.
-10.93%
Cash On Cash
3.63%
Cap Rate
0.61
DSCR
$3,540
Rent
-$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,540 income − $4,438 expenses = $898 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
$3,540
Total Expenses
$4,438
Mortgage P&I
54%
$1,916
Property Taxes
19%
$682
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885