Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.13% first-year return on $97,779 initial cash invested.
-13.13%
Cash On Cash
3.08%
Cap Rate
0.5
DSCR
$1,981
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,981 income − $3,051 expenses = $1,070 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,981
Total Expenses
$3,051
Mortgage P&I
99%
$1,967
Property Taxes
0%
$1
Home Insurance
7%
$133
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495