Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.18% first-year return on $99,690 initial cash invested.
-27.18%
Cash On Cash
-0.91%
Cap Rate
-0.15
DSCR
$1,107
Rent
-$2,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,107 income − $3,365 expenses = $2,258 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
$1,107
Total Expenses
$3,365
Mortgage P&I
173%
$1,919
Property Taxes
61%
$674
Home Insurance
12%
$136
HOA
9%
$105
Property Management
15%
$166
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$277