Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.81% first-year return on $98,094 initial cash invested.
-31.81%
Cash On Cash
-1.41%
Cap Rate
-0.21
DSCR
$872
Rent
-$2,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$872 income − $3,472 expenses = $2,600 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,094
Downpayment
20%
$76,280
Closing costs
1%
$3,814
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$872
Total Expenses
$3,472
Mortgage P&I
243%
$2,117
Property Taxes
78%
$676
Home Insurance
16%
$136
HOA
14%
$124
Property Management
15%
$131
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$218