Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.57% first-year return on $99,018 initial cash invested.
-17.57%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$1,380
Rent
-$1,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,380 income − $2,830 expenses = $1,450 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,018
Downpayment
20%
$77,160
Closing costs
1%
$3,858
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,380
Total Expenses
$2,830
Mortgage P&I
139%
$1,917
Property Taxes
8%
$111
Home Insurance
10%
$140
HOA
0%
$0
Property Management
15%
$207
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$345