Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.33% first-year return on $98,031 initial cash invested.
-17.33%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$1,670
Rent
-$1,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,670 income − $3,086 expenses = $1,416 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,031
Downpayment
20%
$76,220
Closing costs
1%
$3,811
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,670
Total Expenses
$3,086
Mortgage P&I
113%
$1,895
Property Taxes
15%
$249
Home Insurance
8%
$140
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418