Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.05% first-year return on $98,619 initial cash invested.
-16.05%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$1,997
Rent
-$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,997 income − $3,316 expenses = $1,319 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,619
Downpayment
20%
$76,780
Closing costs
1%
$3,839
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,997
Total Expenses
$3,316
Mortgage P&I
97%
$1,933
Property Taxes
14%
$289
Home Insurance
7%
$135
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$499