Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.5% first-year return on $99,333 initial cash invested.
-11.5%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$2,892
Rent
-$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $3,844 expenses = $952 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,333
Downpayment
20%
$77,460
Closing costs
1%
$3,873
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,892
Total Expenses
$3,844
Mortgage P&I
67%
$1,951
Property Taxes
13%
$368
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723