Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.27% first-year return on $97,695 initial cash invested.
-24.27%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$377
Rent
-$1,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$377 income − $2,353 expenses = $1,976 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.8%
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
$377
Total Expenses
$2,353
Mortgage P&I
527%
$1,986
Property Taxes
13%
$50
Home Insurance
36%
$136
HOA
0%
$0
Property Management
15%
$57
CapEx
4%
$15
Vacancy
0%
$0
Maintenance
4%
$15
Other
25%
$94