Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.94% first-year return on $98,094 initial cash invested.
-19.94%
Cash On Cash
0.92%
Cap Rate
0.16
DSCR
$1,604
Rent
-$1,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,604 income − $3,234 expenses = $1,630 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,094
Downpayment
20%
$76,280
Closing costs
1%
$3,814
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,604
Total Expenses
$3,234
Mortgage P&I
116%
$1,859
Property Taxes
29%
$467
Home Insurance
9%
$138
HOA
0%
$0
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$401