Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.39% first-year return on $98,850 initial cash invested.
-15.39%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$1,598
Rent
-$1,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,598 income − $2,866 expenses = $1,268 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,598
Total Expenses
$2,866
Mortgage P&I
120%
$1,918
Property Taxes
3%
$45
Home Insurance
8%
$135
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400