Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.67% first-year return on $99,333 initial cash invested.
-34.67%
Cash On Cash
-2.75%
Cap Rate
-0.45
DSCR
$171
Rent
-$2,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$171 income − $3,041 expenses = $2,870 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
$171
Total Expenses
$3,041
Mortgage P&I
1156%
$1,976
Property Taxes
484%
$828
Home Insurance
90%
$154
HOA
0%
$0
Property Management
15%
$26
CapEx
4%
$7
Vacancy
0%
$0
Maintenance
4%
$7
Other
25%
$43