Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.63% first-year return on $81,418 initial cash invested.
-23.63%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$1,163
Rent
-$1,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,163 income − $2,766 expenses = $1,603 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,418
Downpayment
20%
$77,540
Closing costs
1%
$3,877
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$1,163
Total Expenses
$2,766
Mortgage P&I
168%
$1,958
Property Taxes
10%
$113
Home Insurance
12%
$136
HOA
0%
$0
Property Management
15%
$174
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$291