Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.06% first-year return on $98,619 initial cash invested.
-23.06%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$1,564
Rent
-$1,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,564 income − $3,459 expenses = $1,895 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,619
Downpayment
20%
$76,780
Closing costs
1%
$3,839
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,564
Total Expenses
$3,459
Mortgage P&I
119%
$1,865
Property Taxes
42%
$656
Home Insurance
9%
$136
HOA
3%
$50
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$391