Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.39% first-year return on $99,690 initial cash invested.
-26.39%
Cash On Cash
-0.69%
Cap Rate
-0.12
DSCR
$1,238
Rent
-$2,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,238 income − $3,430 expenses = $2,192 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
$1,238
Total Expenses
$3,430
Mortgage P&I
155%
$1,919
Property Taxes
54%
$674
Home Insurance
11%
$136
HOA
8%
$105
Property Management
15%
$186
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$310