Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.79% first-year return on $99,627 initial cash invested.
-19.79%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$1,468
Rent
-$1,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,468 income − $3,111 expenses = $1,643 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,627
Downpayment
20%
$77,740
Closing costs
1%
$3,887
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,468
Total Expenses
$3,111
Mortgage P&I
130%
$1,910
Property Taxes
24%
$356
Home Insurance
10%
$140
HOA
0%
$0
Property Management
15%
$220
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$367