Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.2% first-year return on $99,690 initial cash invested.
-17.2%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$2,529
Rent
-$1,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,529 income − $3,958 expenses = $1,429 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,529
Total Expenses
$3,958
Mortgage P&I
76%
$1,911
Property Taxes
28%
$698
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632