Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.29% first-year return on $98,850 initial cash invested.
-18.29%
Cash On Cash
1.75%
Cap Rate
0.28
DSCR
$2,244
Rent
-$1,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,244 income − $3,751 expenses = $1,507 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,244
Total Expenses
$3,751
Mortgage P&I
88%
$1,977
Property Taxes
20%
$453
Home Insurance
6%
$135
HOA
5%
$108
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561