Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.52% first-year return on $97,800 initial cash invested.
-19.52%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,057
Rent
-$1,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,057 income − $3,648 expenses = $1,591 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
$2,057
Total Expenses
$3,648
Mortgage P&I
93%
$1,923
Property Taxes
29%
$605
Home Insurance
6%
$133
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514