Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.68% first-year return on $98,829 initial cash invested.
-19.68%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$1,358
Rent
-$1,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,358 income − $2,979 expenses = $1,621 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,358
Total Expenses
$2,979
Mortgage P&I
142%
$1,925
Property Taxes
19%
$264
Home Insurance
10%
$138
HOA
0%
$0
Property Management
15%
$204
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$340