Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.69% first-year return on $98,850 initial cash invested.
-11.69%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$2,181
Rent
-$963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,181 income − $3,144 expenses = $963 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
$2,181
Total Expenses
$3,144
Mortgage P&I
88%
$1,918
Property Taxes
2%
$45
Home Insurance
6%
$135
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545