Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.15% first-year return on $98,346 initial cash invested.
-23.15%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$1,550
Rent
-$1,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,550 income − $3,447 expenses = $1,897 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,346
Downpayment
20%
$76,520
Closing costs
1%
$3,826
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,550
Total Expenses
$3,447
Mortgage P&I
128%
$1,977
Property Taxes
36%
$558
Home Insurance
9%
$138
HOA
2%
$30
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$388