Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.07% first-year return on $98,052 initial cash invested.
-15.07%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$1,863
Rent
-$1,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,863 income − $3,094 expenses = $1,231 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,052
Downpayment
20%
$76,240
Closing costs
1%
$3,812
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,863
Total Expenses
$3,094
Mortgage P&I
100%
$1,872
Property Taxes
8%
$152
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466