Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.51% first-year return on $98,913 initial cash invested.
-5.51%
Cash On Cash
4.89%
Cap Rate
0.83
DSCR
$3,584
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,584 income − $4,038 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,913
Downpayment
20%
$77,060
Closing costs
1%
$3,853
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,584
Total Expenses
$4,038
Mortgage P&I
53%
$1,882
Property Taxes
8%
$301
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896