Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.78% first-year return on $99,417 initial cash invested.
-18.78%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$1,772
Rent
-$1,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,772 income − $3,328 expenses = $1,556 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,417
Downpayment
20%
$77,540
Closing costs
1%
$3,877
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,772
Total Expenses
$3,328
Mortgage P&I
108%
$1,915
Property Taxes
24%
$422
Home Insurance
8%
$140
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$443