Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.66% first-year return on $99,249 initial cash invested.
-18.66%
Cash On Cash
1.79%
Cap Rate
0.28
DSCR
$1,961
Rent
-$1,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,961 income − $3,504 expenses = $1,543 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,249
Downpayment
20%
$77,380
Closing costs
1%
$3,869
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,961
Total Expenses
$3,504
Mortgage P&I
104%
$2,042
Property Taxes
7%
$140
Home Insurance
19%
$382
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490