Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.71% first-year return on $98,514 initial cash invested.
-18.71%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$2,307
Rent
-$1,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $3,843 expenses = $1,536 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,514
Downpayment
20%
$76,680
Closing costs
1%
$3,834
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,307
Total Expenses
$3,843
Mortgage P&I
84%
$1,929
Property Taxes
28%
$653
Home Insurance
6%
$136
HOA
1%
$18
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577