Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.76% first-year return on $99,165 initial cash invested.
-19.76%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$1,467
Rent
-$1,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,467 income − $3,100 expenses = $1,633 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,165
Downpayment
20%
$77,300
Closing costs
1%
$3,865
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,467
Total Expenses
$3,100
Mortgage P&I
128%
$1,878
Property Taxes
24%
$355
Home Insurance
9%
$138
HOA
2%
$24
Property Management
15%
$220
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$367