Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.04% first-year return on $98,850 initial cash invested.
-29.04%
Cash On Cash
-1.22%
Cap Rate
-0.2
DSCR
$641
Rent
-$2,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$641 income − $3,033 expenses = $2,392 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
$641
Total Expenses
$3,033
Mortgage P&I
308%
$1,974
Property Taxes
96%
$616
Home Insurance
21%
$135
HOA
0%
$0
Property Management
15%
$96
CapEx
4%
$26
Vacancy
0%
$0
Maintenance
4%
$26
Other
25%
$160