Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.97% first-year return on $99,186 initial cash invested.
-9.97%
Cash On Cash
4.39%
Cap Rate
0.67
DSCR
$3,164
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $3,988 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,186
Downpayment
20%
$77,320
Closing costs
1%
$3,866
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,164
Total Expenses
$3,988
Mortgage P&I
67%
$2,110
Property Taxes
7%
$213
Home Insurance
4%
$140
HOA
0%
$5
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791