Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.06% first-year return on $99,165 initial cash invested.
-17.06%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$2,242
Rent
-$1,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $3,652 expenses = $1,410 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,165
Downpayment
20%
$77,300
Closing costs
1%
$3,865
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,242
Total Expenses
$3,652
Mortgage P&I
89%
$1,989
Property Taxes
20%
$451
Home Insurance
6%
$136
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560