Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.18% first-year return on $98,598 initial cash invested.
-18.18%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$1,970
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,970 income − $3,464 expenses = $1,494 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,598
Downpayment
20%
$76,760
Closing costs
1%
$3,838
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,970
Total Expenses
$3,464
Mortgage P&I
96%
$1,882
Property Taxes
25%
$500
Home Insurance
7%
$136
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492