Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.84% first-year return on $88,950 initial cash invested.
-15.84%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$2,157
Rent
-$1,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $3,331 expenses = $1,174 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
$2,157
Total Expenses
$3,331
Mortgage P&I
93%
$2,010
Property Taxes
5%
$115
Home Insurance
6%
$138
HOA
2%
$33
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539