Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.27% first-year return on $98,829 initial cash invested.
-19.27%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$1,478
Rent
-$1,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,478 income − $3,065 expenses = $1,587 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,478
Total Expenses
$3,065
Mortgage P&I
133%
$1,965
Property Taxes
17%
$255
Home Insurance
9%
$135
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$370