Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.77% first-year return on $98,976 initial cash invested.
-19.77%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$1,537
Rent
-$1,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,537 income − $3,168 expenses = $1,631 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,976
Downpayment
20%
$77,120
Closing costs
1%
$3,856
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,537
Total Expenses
$3,168
Mortgage P&I
125%
$1,922
Property Taxes
24%
$371
Home Insurance
9%
$138
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$384