Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.84% first-year return on $98,325 initial cash invested.
-15.84%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$2,705
Rent
-$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,705 income − $4,003 expenses = $1,298 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,325
Downpayment
20%
$76,500
Closing costs
1%
$3,825
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,705
Total Expenses
$4,003
Mortgage P&I
71%
$1,913
Property Taxes
24%
$646
Home Insurance
4%
$119
HOA
1%
$27
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676