Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.47% first-year return on $99,648 initial cash invested.
-14.47%
Cash On Cash
3.35%
Cap Rate
0.5
DSCR
$2,886
Rent
-$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,886 income − $4,088 expenses = $1,202 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,648
Downpayment
20%
$77,760
Closing costs
1%
$3,888
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,886
Total Expenses
$4,088
Mortgage P&I
75%
$2,172
Property Taxes
14%
$391
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$722