Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.96% first-year return on $99,039 initial cash invested.
-18.96%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$1,981
Rent
-$1,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,981 income − $3,546 expenses = $1,565 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,039
Downpayment
20%
$77,180
Closing costs
1%
$3,859
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,981
Total Expenses
$3,546
Mortgage P&I
98%
$1,936
Property Taxes
23%
$464
Home Insurance
7%
$135
HOA
3%
$61
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495