Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.59% first-year return on $98,388 initial cash invested.
-19.59%
Cash On Cash
1.83%
Cap Rate
0.28
DSCR
$2,180
Rent
-$1,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $3,786 expenses = $1,606 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,388
Downpayment
20%
$76,560
Closing costs
1%
$3,828
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,180
Total Expenses
$3,786
Mortgage P&I
96%
$2,102
Property Taxes
14%
$312
Home Insurance
6%
$136
HOA
9%
$190
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545