Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.06% first-year return on $99,564 initial cash invested.
-11.06%
Cash On Cash
3.29%
Cap Rate
0.57
DSCR
$2,522
Rent
-$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $3,440 expenses = $918 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,564
Downpayment
20%
$77,680
Closing costs
1%
$3,884
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,522
Total Expenses
$3,440
Mortgage P&I
75%
$1,881
Property Taxes
6%
$139
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630