Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.79% first-year return on $99,081 initial cash invested.
-15.79%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$2,131
Rent
-$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,131 income − $3,435 expenses = $1,304 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,081
Downpayment
20%
$77,220
Closing costs
1%
$3,861
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,131
Total Expenses
$3,435
Mortgage P&I
90%
$1,924
Property Taxes
15%
$324
Home Insurance
8%
$164
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533