Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.52% first-year return on $99,690 initial cash invested.
-12.52%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$2,623
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,623 income − $3,663 expenses = $1,040 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,623
Total Expenses
$3,663
Mortgage P&I
73%
$1,918
Property Taxes
13%
$350
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656