Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.94% first-year return on $97,800 initial cash invested.
-15.94%
Cash On Cash
2.37%
Cap Rate
0.38
DSCR
$1,843
Rent
-$1,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,843 income − $3,142 expenses = $1,299 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,843
Total Expenses
$3,142
Mortgage P&I
107%
$1,975
Property Taxes
4%
$74
Home Insurance
7%
$133
HOA
4%
$75
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$461