Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.01% first-year return on $99,438 initial cash invested.
-18.01%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$1,661
Rent
-$1,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,661 income − $3,153 expenses = $1,492 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,438
Downpayment
20%
$77,560
Closing costs
1%
$3,878
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,661
Total Expenses
$3,153
Mortgage P&I
114%
$1,895
Property Taxes
20%
$327
Home Insurance
8%
$135
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$415