Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.57% first-year return on $99,690 initial cash invested.
-27.57%
Cash On Cash
-1.01%
Cap Rate
-0.17
DSCR
$1,047
Rent
-$2,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,047 income − $3,337 expenses = $2,290 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
$1,047
Total Expenses
$3,337
Mortgage P&I
183%
$1,919
Property Taxes
64%
$674
Home Insurance
13%
$136
HOA
10%
$105
Property Management
15%
$157
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$262