Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.6% first-year return on $99,333 initial cash invested.
-15.6%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$3,205
Rent
-$1,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,205 income − $4,496 expenses = $1,291 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,333
Downpayment
20%
$77,460
Closing costs
1%
$3,873
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,205
Total Expenses
$4,496
Mortgage P&I
62%
$1,976
Property Taxes
26%
$828
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801