Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.06% first-year return on $98,703 initial cash invested.
-17.06%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$2,214
Rent
-$1,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,214 income − $3,617 expenses = $1,403 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,703
Downpayment
20%
$76,860
Closing costs
1%
$3,843
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,214
Total Expenses
$3,617
Mortgage P&I
88%
$1,955
Property Taxes
21%
$459
Home Insurance
6%
$139
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554