Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.09% first-year return on $98,388 initial cash invested.
-13.09%
Cash On Cash
3.6%
Cap Rate
0.54
DSCR
$2,480
Rent
-$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,480 income − $3,553 expenses = $1,073 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,388
Downpayment
20%
$76,560
Closing costs
1%
$3,828
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,480
Total Expenses
$3,553
Mortgage P&I
86%
$2,123
Property Taxes
4%
$93
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620