Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.49% first-year return on $99,312 initial cash invested.
-16.49%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$1,882
Rent
-$1,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,882 income − $3,247 expenses = $1,365 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,312
Downpayment
20%
$77,440
Closing costs
1%
$3,872
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,882
Total Expenses
$3,247
Mortgage P&I
102%
$1,923
Property Taxes
15%
$287
Home Insurance
7%
$135
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470