Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.94% first-year return on $98,787 initial cash invested.
-12.94%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$3,633
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,633 income − $4,698 expenses = $1,065 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,787
Downpayment
20%
$76,940
Closing costs
1%
$3,847
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,633
Total Expenses
$4,698
Mortgage P&I
53%
$1,938
Property Taxes
24%
$881
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908