Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.31% first-year return on $99,501 initial cash invested.
-24.31%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$774
Rent
-$2,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$774 income − $2,790 expenses = $2,016 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
$774
Total Expenses
$2,790
Mortgage P&I
257%
$1,988
Property Taxes
34%
$266
Home Insurance
21%
$164
HOA
0%
$0
Property Management
15%
$116
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$194