Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.71% first-year return on $98,850 initial cash invested.
-11.71%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$2,683
Rent
-$965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,683 income − $3,648 expenses = $965 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,683
Total Expenses
$3,648
Mortgage P&I
72%
$1,944
Property Taxes
11%
$282
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671