Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.65% first-year return on $99,606 initial cash invested.
-11.65%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$3,094
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,094 income − $4,061 expenses = $967 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,094
Total Expenses
$4,061
Mortgage P&I
63%
$1,961
Property Taxes
15%
$469
Home Insurance
5%
$140
HOA
0%
$5
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774