Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.25% first-year return on $99,249 initial cash invested.
-22.25%
Cash On Cash
1.19%
Cap Rate
0.18
DSCR
$1,665
Rent
-$1,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,665 income − $3,505 expenses = $1,840 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,249
Downpayment
20%
$77,380
Closing costs
1%
$3,869
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,665
Total Expenses
$3,505
Mortgage P&I
129%
$2,156
Property Taxes
24%
$399
Home Insurance
9%
$150
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416