Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.1% first-year return on $98,850 initial cash invested.
-15.1%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$1,820
Rent
-$1,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,820 income − $3,064 expenses = $1,244 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
$1,820
Total Expenses
$3,064
Mortgage P&I
110%
$2,005
Property Taxes
3%
$50
Home Insurance
7%
$135
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$455