Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.62% first-year return on $99,459 initial cash invested.
-19.62%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$2,260
Rent
-$1,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,260 income − $3,886 expenses = $1,626 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,459
Downpayment
20%
$77,580
Closing costs
1%
$3,879
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,260
Total Expenses
$3,886
Mortgage P&I
88%
$1,997
Property Taxes
30%
$669
Home Insurance
6%
$136
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565