Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.12% first-year return on $99,039 initial cash invested.
-22.12%
Cash On Cash
1.37%
Cap Rate
0.2
DSCR
$2,218
Rent
-$1,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $4,044 expenses = $1,826 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,218
Total Expenses
$4,044
Mortgage P&I
98%
$2,179
Property Taxes
30%
$660
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554