Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.25% first-year return on $98,703 initial cash invested.
-10.25%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$2,886
Rent
-$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,886 income − $3,729 expenses = $843 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,703
Downpayment
20%
$76,860
Closing costs
1%
$3,843
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,886
Total Expenses
$3,729
Mortgage P&I
67%
$1,926
Property Taxes
9%
$266
Home Insurance
5%
$152
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$722