Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.86% first-year return on $98,778 initial cash invested.
-20.86%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$1,915
Rent
-$1,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,915 income − $3,632 expenses = $1,717 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,778
Downpayment
20%
$88,360
Closing costs
1%
$4,418
Rehab
0%
$0
Furnishing
1%
$6,000
Cashflow
Total Income
$1,915
Total Expenses
$3,632
Mortgage P&I
113%
$2,158
Property Taxes
13%
$254
Home Insurance
8%
$161
HOA
7%
$139
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479