Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19% first-year return on $99,459 initial cash invested.
-19%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$1,511
Rent
-$1,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,511 income − $3,086 expenses = $1,575 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,459
Downpayment
20%
$77,580
Closing costs
1%
$3,879
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,511
Total Expenses
$3,086
Mortgage P&I
125%
$1,894
Property Taxes
23%
$353
Home Insurance
8%
$114
HOA
0%
$0
Property Management
15%
$227
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$378