Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.53% first-year return on $99,102 initial cash invested.
-12.53%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$2,304
Rent
-$1,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $3,339 expenses = $1,035 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,102
Downpayment
20%
$77,240
Closing costs
1%
$3,862
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$3,339
Mortgage P&I
83%
$1,906
Property Taxes
9%
$201
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576