Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.31% first-year return on $99,039 initial cash invested.
-14.31%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$2,721
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,721 income − $3,902 expenses = $1,181 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
$2,721
Total Expenses
$3,902
Mortgage P&I
71%
$1,936
Property Taxes
17%
$464
Home Insurance
5%
$135
HOA
2%
$61
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680