Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.4% first-year return on $97,695 initial cash invested.
-23.4%
Cash On Cash
0.9%
Cap Rate
0.13
DSCR
$2,130
Rent
-$1,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,130 income − $4,035 expenses = $1,905 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,695
Downpayment
20%
$75,900
Closing costs
1%
$3,795
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,130
Total Expenses
$4,035
Mortgage P&I
99%
$2,104
Property Taxes
33%
$695
Home Insurance
6%
$133
HOA
4%
$81
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532