Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.31% first-year return on $98,787 initial cash invested.
-21.31%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$1,349
Rent
-$1,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,349 income − $3,103 expenses = $1,754 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,787
Downpayment
20%
$76,940
Closing costs
1%
$3,847
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,349
Total Expenses
$3,103
Mortgage P&I
139%
$1,872
Property Taxes
30%
$402
Home Insurance
11%
$144
HOA
3%
$38
Property Management
15%
$202
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$337