Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.99% first-year return on $98,850 initial cash invested.
-12.99%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$2,367
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,367 income − $3,437 expenses = $1,070 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,367
Total Expenses
$3,437
Mortgage P&I
79%
$1,877
Property Taxes
12%
$288
Home Insurance
6%
$135
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592