Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.17% first-year return on $98,850 initial cash invested.
-18.17%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$1,690
Rent
-$1,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,690 income − $3,187 expenses = $1,497 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
$1,690
Total Expenses
$3,187
Mortgage P&I
117%
$1,984
Property Taxes
11%
$191
Home Insurance
8%
$135
HOA
4%
$65
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$422