Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.58% first-year return on $98,640 initial cash invested.
-23.58%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$966
Rent
-$1,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$966 income − $2,904 expenses = $1,938 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,640
Downpayment
20%
$76,800
Closing costs
1%
$3,840
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$966
Total Expenses
$2,904
Mortgage P&I
206%
$1,992
Property Taxes
32%
$312
Home Insurance
14%
$135
HOA
0%
$0
Property Management
15%
$145
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$242