Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.49% first-year return on $97,779 initial cash invested.
-13.49%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$2,165
Rent
-$1,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,165 income − $3,264 expenses = $1,099 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,165
Total Expenses
$3,264
Mortgage P&I
89%
$1,921
Property Taxes
8%
$170
Home Insurance
6%
$133
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$541