Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.65% first-year return on $99,690 initial cash invested.
-10.65%
Cash On Cash
4.38%
Cap Rate
0.65
DSCR
$3,396
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,396 income − $4,281 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,396
Total Expenses
$4,281
Mortgage P&I
64%
$2,168
Property Taxes
10%
$347
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849