Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.87% first-year return on $99,606 initial cash invested.
-12.87%
Cash On Cash
3.24%
Cap Rate
0.52
DSCR
$2,618
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $3,686 expenses = $1,068 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,606
Downpayment
20%
$77,720
Closing costs
1%
$3,886
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,618
Total Expenses
$3,686
Mortgage P&I
77%
$2,013
Property Taxes
11%
$276
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654