Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.06% first-year return on $98,976 initial cash invested.
-18.06%
Cash On Cash
2.2%
Cap Rate
0.34
DSCR
$2,228
Rent
-$1,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $3,718 expenses = $1,490 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,976
Downpayment
20%
$77,120
Closing costs
1%
$3,856
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,228
Total Expenses
$3,718
Mortgage P&I
95%
$2,107
Property Taxes
18%
$406
Home Insurance
6%
$136
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$557