Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.41% first-year return on $99,690 initial cash invested.
-22.41%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$1,247
Rent
-$1,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,247 income − $3,109 expenses = $1,862 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
$1,247
Total Expenses
$3,109
Mortgage P&I
159%
$1,981
Property Taxes
32%
$393
Home Insurance
11%
$136
HOA
0%
$0
Property Management
15%
$187
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$312