Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.4% first-year return on $99,102 initial cash invested.
-13.4%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$2,744
Rent
-$1,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $3,851 expenses = $1,107 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,102
Downpayment
20%
$77,240
Closing costs
1%
$3,862
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$3,851
Mortgage P&I
69%
$1,892
Property Taxes
16%
$446
Home Insurance
5%
$140
HOA
2%
$55
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686