Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.13% first-year return on $98,220 initial cash invested.
-15.13%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$2,707
Rent
-$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,707 income − $3,945 expenses = $1,238 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,220
Downpayment
20%
$76,400
Closing costs
1%
$3,820
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,707
Total Expenses
$3,945
Mortgage P&I
71%
$1,921
Property Taxes
22%
$591
Home Insurance
5%
$134
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$677