Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.43% first-year return on $99,123 initial cash invested.
-14.43%
Cash On Cash
2.85%
Cap Rate
0.46
DSCR
$2,637
Rent
-$1,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,637 income − $3,829 expenses = $1,192 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,123
Downpayment
20%
$77,260
Closing costs
1%
$3,863
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,637
Total Expenses
$3,829
Mortgage P&I
76%
$2,004
Property Taxes
16%
$430
Home Insurance
5%
$130
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659