Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.93% first-year return on $99,459 initial cash invested.
-9.93%
Cash On Cash
3.66%
Cap Rate
0.62
DSCR
$2,758
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $3,581 expenses = $823 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
$2,758
Total Expenses
$3,581
Mortgage P&I
69%
$1,897
Property Taxes
8%
$222
Home Insurance
5%
$138
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690