Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.21% first-year return on $38,979 initial cash invested.
-11.21%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$2,339
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,339 income − $2,703 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,339
Total Expenses
$2,703
Mortgage P&I
22%
$507
Property Taxes
44%
$1,037
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585