Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.35% first-year return on $99,270 initial cash invested.
-14.35%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$1,810
Rent
-$1,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,810 income − $2,997 expenses = $1,187 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,270
Downpayment
20%
$77,400
Closing costs
1%
$3,870
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,810
Total Expenses
$2,997
Mortgage P&I
107%
$1,929
Property Taxes
4%
$65
Home Insurance
7%
$135
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452