Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.4% first-year return on $98,577 initial cash invested.
-12.4%
Cash On Cash
2.88%
Cap Rate
0.5
DSCR
$2,117
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,117 income − $3,136 expenses = $1,019 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,577
Downpayment
20%
$76,740
Closing costs
1%
$3,837
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,117
Total Expenses
$3,136
Mortgage P&I
88%
$1,854
Property Taxes
6%
$127
Home Insurance
7%
$138
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529