Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.64% first-year return on $98,850 initial cash invested.
-14.64%
Cash On Cash
2.73%
Cap Rate
0.44
DSCR
$1,894
Rent
-$1,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $3,100 expenses = $1,206 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,894
Total Expenses
$3,100
Mortgage P&I
106%
$2,005
Property Taxes
3%
$50
Home Insurance
7%
$135
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474