Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.58% first-year return on $99,228 initial cash invested.
-18.58%
Cash On Cash
2.24%
Cap Rate
0.33
DSCR
$2,548
Rent
-$1,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $4,084 expenses = $1,536 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,228
Downpayment
20%
$77,360
Closing costs
1%
$3,868
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$4,084
Mortgage P&I
85%
$2,156
Property Taxes
23%
$590
Home Insurance
4%
$91
HOA
1%
$24
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637