Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.91% first-year return on $98,787 initial cash invested.
-12.91%
Cash On Cash
3.26%
Cap Rate
0.52
DSCR
$2,161
Rent
-$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,161 income − $3,224 expenses = $1,063 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,787
Downpayment
20%
$76,940
Closing costs
1%
$3,847
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,161
Total Expenses
$3,224
Mortgage P&I
94%
$2,022
Property Taxes
1%
$30
Home Insurance
6%
$136
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540