Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.01% first-year return on $98,850 initial cash invested.
-11.01%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$2,437
Rent
-$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,437 income − $3,344 expenses = $907 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,437
Total Expenses
$3,344
Mortgage P&I
77%
$1,878
Property Taxes
7%
$162
Home Insurance
6%
$135
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$609