Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.77% first-year return on $97,800 initial cash invested.
-12.77%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$2,697
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,697 income − $3,738 expenses = $1,041 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,697
Total Expenses
$3,738
Mortgage P&I
71%
$1,924
Property Taxes
14%
$382
Home Insurance
5%
$133
HOA
0%
$4
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674