Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.84% first-year return on $99,606 initial cash invested.
-13.84%
Cash On Cash
2.63%
Cap Rate
0.45
DSCR
$2,650
Rent
-$1,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $3,799 expenses = $1,149 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,606
Downpayment
20%
$77,720
Closing costs
1%
$3,886
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,650
Total Expenses
$3,799
Mortgage P&I
72%
$1,896
Property Taxes
19%
$496
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662