Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.29% first-year return on $99,690 initial cash invested.
-23.29%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$1,728
Rent
-$1,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,728 income − $3,663 expenses = $1,935 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,728
Total Expenses
$3,663
Mortgage P&I
111%
$1,919
Property Taxes
39%
$674
Home Insurance
8%
$136
HOA
6%
$105
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432