Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.5% first-year return on $99,711 initial cash invested.
-15.5%
Cash On Cash
2.06%
Cap Rate
0.36
DSCR
$2,231
Rent
-$1,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,231 income − $3,519 expenses = $1,288 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,711
Downpayment
20%
$77,820
Closing costs
1%
$3,891
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,231
Total Expenses
$3,519
Mortgage P&I
84%
$1,866
Property Taxes
20%
$442
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558