Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.51% first-year return on $99,690 initial cash invested.
-25.51%
Cash On Cash
-0.45%
Cap Rate
-0.08
DSCR
$1,934
Rent
-$2,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,934 income − $4,053 expenses = $2,119 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,934
Total Expenses
$4,053
Mortgage P&I
98%
$1,896
Property Taxes
52%
$1,010
Home Insurance
7%
$136
HOA
4%
$83
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484