Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.72% first-year return on $98,325 initial cash invested.
-27.72%
Cash On Cash
-0.85%
Cap Rate
-0.14
DSCR
$243
Rent
-$2,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$243 income − $2,514 expenses = $2,271 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,325
Downpayment
20%
$76,500
Closing costs
1%
$3,825
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$243
Total Expenses
$2,514
Mortgage P&I
819%
$1,989
Property Taxes
111%
$270
Home Insurance
57%
$138
HOA
0%
$0
Property Management
15%
$36
CapEx
4%
$10
Vacancy
0%
$0
Maintenance
4%
$10
Other
25%
$61