Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.42% first-year return on $98,766 initial cash invested.
-12.42%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$3,026
Rent
-$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,026 income − $4,048 expenses = $1,022 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,766
Downpayment
20%
$76,920
Closing costs
1%
$3,846
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,026
Total Expenses
$4,048
Mortgage P&I
63%
$1,914
Property Taxes
18%
$544
Home Insurance
5%
$138
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756