Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.19% first-year return on $99,270 initial cash invested.
-15.19%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$2,117
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,117 income − $3,374 expenses = $1,257 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,270
Downpayment
20%
$77,400
Closing costs
1%
$3,870
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,117
Total Expenses
$3,374
Mortgage P&I
90%
$1,915
Property Taxes
12%
$248
Home Insurance
7%
$140
HOA
3%
$54
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529