Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.77% first-year return on $98,850 initial cash invested.
-26.77%
Cash On Cash
-0.6%
Cap Rate
-0.1
DSCR
$1,000
Rent
-$2,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,000 income − $3,205 expenses = $2,205 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,000
Total Expenses
$3,205
Mortgage P&I
197%
$1,974
Property Taxes
62%
$616
Home Insurance
14%
$135
HOA
0%
$0
Property Management
15%
$150
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$250