Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.93% first-year return on $97,800 initial cash invested.
-19.93%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$1,995
Rent
-$1,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,995 income − $3,619 expenses = $1,624 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
$1,995
Total Expenses
$3,619
Mortgage P&I
96%
$1,923
Property Taxes
30%
$605
Home Insurance
7%
$133
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$499