Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.48% first-year return on $81,418 initial cash invested.
-22.48%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$1,309
Rent
-$1,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,309 income − $2,834 expenses = $1,525 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
$1,309
Total Expenses
$2,834
Mortgage P&I
150%
$1,958
Property Taxes
9%
$113
Home Insurance
10%
$136
HOA
0%
$0
Property Management
15%
$196
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$327