Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.09% first-year return on $99,648 initial cash invested.
-21.09%
Cash On Cash
0.95%
Cap Rate
0.15
DSCR
$1,350
Rent
-$1,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,350 income − $3,101 expenses = $1,751 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,648
Downpayment
20%
$77,760
Closing costs
1%
$3,888
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,350
Total Expenses
$3,101
Mortgage P&I
148%
$2,004
Property Taxes
23%
$309
Home Insurance
10%
$140
HOA
0%
$0
Property Management
15%
$202
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$338