Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.76% first-year return on $98,913 initial cash invested.
-20.76%
Cash On Cash
1.02%
Cap Rate
0.16
DSCR
$1,111
Rent
-$1,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,111 income − $2,822 expenses = $1,711 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,913
Downpayment
20%
$77,060
Closing costs
1%
$3,853
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,111
Total Expenses
$2,822
Mortgage P&I
180%
$1,995
Property Taxes
14%
$154
Home Insurance
13%
$140
HOA
0%
$0
Property Management
15%
$167
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$278