Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.9% first-year return on $99,039 initial cash invested.
-19.9%
Cash On Cash
1.38%
Cap Rate
0.22
DSCR
$1,778
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $3,420 expenses = $1,642 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,039
Downpayment
20%
$77,180
Closing costs
1%
$3,859
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,778
Total Expenses
$3,420
Mortgage P&I
113%
$2,015
Property Taxes
23%
$416
Home Insurance
8%
$136
HOA
0%
$0
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444