Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.88% first-year return on $98,850 initial cash invested.
-18.88%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$1,530
Rent
-$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,530 income − $3,085 expenses = $1,555 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.0%
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
$1,530
Total Expenses
$3,085
Mortgage P&I
121%
$1,846
Property Taxes
24%
$370
Home Insurance
9%
$135
HOA
0%
$0
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$382