Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -36.3% first-year return on $38,979 initial cash invested.
-36.3%
Cash On Cash
-7.7%
Cap Rate
-1.26
DSCR
$769
Rent
-$1,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$769 income − $1,948 expenses = $1,179 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
$769
Total Expenses
$1,948
Mortgage P&I
66%
$507
Property Taxes
135%
$1,037
Home Insurance
5%
$35
HOA
0%
$0
Property Management
15%
$115
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$192