Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.72% first-year return on $98,094 initial cash invested.
-14.72%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$2,632
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $3,835 expenses = $1,203 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,632
Total Expenses
$3,835
Mortgage P&I
73%
$1,915
Property Taxes
20%
$521
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658