Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.11% first-year return on $88,950 initial cash invested.
-16.11%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$2,120
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $3,314 expenses = $1,194 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$2,120
Total Expenses
$3,314
Mortgage P&I
95%
$2,010
Property Taxes
5%
$115
Home Insurance
7%
$138
HOA
2%
$33
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530