Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.43% first-year return on $98,850 initial cash invested.
-12.43%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$3,230
Rent
-$1,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $4,254 expenses = $1,024 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,230
Total Expenses
$4,254
Mortgage P&I
60%
$1,936
Property Taxes
19%
$600
Home Insurance
4%
$135
HOA
1%
$33
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808