Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.79% first-year return on $98,913 initial cash invested.
-18.79%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$1,708
Rent
-$1,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,708 income − $3,257 expenses = $1,549 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,913
Downpayment
20%
$77,060
Closing costs
1%
$3,853
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,708
Total Expenses
$3,257
Mortgage P&I
111%
$1,901
Property Taxes
24%
$402
Home Insurance
8%
$135
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$427