Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.96% first-year return on $99,438 initial cash invested.
-12.96%
Cash On Cash
2.65%
Cap Rate
0.46
DSCR
$2,173
Rent
-$1,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $3,247 expenses = $1,074 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
5.9%
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
$2,173
Total Expenses
$3,247
Mortgage P&I
85%
$1,844
Property Taxes
10%
$220
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543