Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.13% first-year return on $98,472 initial cash invested.
-18.13%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$1,512
Rent
-$1,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,512 income − $3,000 expenses = $1,488 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,472
Downpayment
20%
$76,640
Closing costs
1%
$3,832
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,512
Total Expenses
$3,000
Mortgage P&I
128%
$1,929
Property Taxes
14%
$210
Home Insurance
9%
$136
HOA
0%
$0
Property Management
15%
$227
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$378