Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.26% first-year return on $98,430 initial cash invested.
-12.26%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$2,481
Rent
-$1,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $3,487 expenses = $1,006 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,430
Downpayment
20%
$76,600
Closing costs
1%
$3,830
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,481
Total Expenses
$3,487
Mortgage P&I
79%
$1,961
Property Taxes
8%
$201
Home Insurance
5%
$134
HOA
0%
$1
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620