Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.95% first-year return on $97,695 initial cash invested.
-21.95%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$793
Rent
-$1,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$793 income − $2,580 expenses = $1,787 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.7%
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
$793
Total Expenses
$2,580
Mortgage P&I
246%
$1,951
Property Taxes
14%
$115
Home Insurance
17%
$133
HOA
0%
$0
Property Management
15%
$119
CapEx
4%
$32
Vacancy
0%
$0
Maintenance
4%
$32
Other
25%
$198