Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.4% first-year return on $99,291 initial cash invested.
-17.4%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$1,686
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,686 income − $3,126 expenses = $1,440 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,291
Downpayment
20%
$77,420
Closing costs
1%
$3,871
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,686
Total Expenses
$3,126
Mortgage P&I
115%
$1,944
Property Taxes
13%
$224
Home Insurance
9%
$149
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$422