Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.81% first-year return on $99,501 initial cash invested.
-19.81%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$1,410
Rent
-$1,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,410 income − $3,053 expenses = $1,643 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,410
Total Expenses
$3,053
Mortgage P&I
139%
$1,958
Property Taxes
21%
$289
Home Insurance
9%
$130
HOA
0%
$0
Property Management
15%
$212
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$352