Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.63% first-year return on $99,249 initial cash invested.
-11.63%
Cash On Cash
3.19%
Cap Rate
0.55
DSCR
$2,695
Rent
-$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,695 income − $3,657 expenses = $962 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,249
Downpayment
20%
$77,380
Closing costs
1%
$3,869
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,695
Total Expenses
$3,657
Mortgage P&I
70%
$1,883
Property Taxes
12%
$332
Home Insurance
5%
$144
HOA
0%
$4
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674