Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.1% first-year return on $99,270 initial cash invested.
-18.1%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$1,647
Rent
-$1,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,647 income − $3,144 expenses = $1,497 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,270
Downpayment
20%
$77,400
Closing costs
1%
$3,870
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,647
Total Expenses
$3,144
Mortgage P&I
116%
$1,916
Property Taxes
18%
$301
Home Insurance
8%
$136
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$412