Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.52% first-year return on $99,018 initial cash invested.
-12.52%
Cash On Cash
3.97%
Cap Rate
0.58
DSCR
$3,158
Rent
-$1,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $4,191 expenses = $1,033 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,018
Downpayment
20%
$77,160
Closing costs
1%
$3,858
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$4,191
Mortgage P&I
69%
$2,182
Property Taxes
11%
$360
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790