Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.31% first-year return on $98,115 initial cash invested.
-6.31%
Cash On Cash
4.85%
Cap Rate
0.8
DSCR
$3,492
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $4,008 expenses = $516 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,115
Downpayment
20%
$76,300
Closing costs
1%
$3,815
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,492
Total Expenses
$4,008
Mortgage P&I
55%
$1,917
Property Taxes
8%
$272
Home Insurance
4%
$131
HOA
0%
$11
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873