Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.45% first-year return on $99,690 initial cash invested.
-21.45%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$1,400
Rent
-$1,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,400 income − $3,182 expenses = $1,782 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,400
Total Expenses
$3,182
Mortgage P&I
142%
$1,981
Property Taxes
28%
$393
Home Insurance
10%
$136
HOA
0%
$0
Property Management
15%
$210
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$350