Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.96% first-year return on $99,522 initial cash invested.
-15.96%
Cash On Cash
2.51%
Cap Rate
0.4
DSCR
$2,373
Rent
-$1,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,373 income − $3,697 expenses = $1,324 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,522
Downpayment
20%
$77,640
Closing costs
1%
$3,882
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,373
Total Expenses
$3,697
Mortgage P&I
86%
$2,040
Property Taxes
13%
$320
Home Insurance
6%
$145
HOA
2%
$53
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593