Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.59% first-year return on $99,123 initial cash invested.
-12.59%
Cash On Cash
3.28%
Cap Rate
0.53
DSCR
$2,844
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $3,884 expenses = $1,040 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,123
Downpayment
20%
$77,260
Closing costs
1%
$3,863
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,844
Total Expenses
$3,884
Mortgage P&I
70%
$1,983
Property Taxes
6%
$182
Home Insurance
5%
$136
HOA
8%
$217
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711