Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.65% first-year return on $99,501 initial cash invested.
-13.65%
Cash On Cash
3.18%
Cap Rate
0.5
DSCR
$2,620
Rent
-$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $3,752 expenses = $1,132 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,501
Downpayment
20%
$77,620
Closing costs
1%
$3,881
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$3,752
Mortgage P&I
78%
$2,055
Property Taxes
11%
$284
Home Insurance
5%
$138
HOA
1%
$17
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655