Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.12% first-year return on $99,732 initial cash invested.
-12.12%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$3,003
Rent
-$1,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $4,010 expenses = $1,007 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,732
Downpayment
20%
$77,840
Closing costs
1%
$3,892
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$4,010
Mortgage P&I
65%
$1,942
Property Taxes
16%
$466
Home Insurance
5%
$140
HOA
1%
$21
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751