Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.93% first-year return on $98,997 initial cash invested.
-12.93%
Cash On Cash
3.15%
Cap Rate
0.51
DSCR
$2,564
Rent
-$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $3,631 expenses = $1,067 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,997
Downpayment
20%
$77,140
Closing costs
1%
$3,857
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$3,631
Mortgage P&I
77%
$1,978
Property Taxes
11%
$286
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641