Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.42% first-year return on $99,501 initial cash invested.
-24.42%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$754
Rent
-$2,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$754 income − $2,779 expenses = $2,025 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,501
Downpayment
20%
$77,620
Closing costs
1%
$3,881
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$754
Total Expenses
$2,779
Mortgage P&I
264%
$1,988
Property Taxes
35%
$266
Home Insurance
22%
$164
HOA
0%
$0
Property Management
15%
$113
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$188