Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25% first-year return on $97,695 initial cash invested.
-25%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$265
Rent
-$2,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$265 income − $2,300 expenses = $2,035 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
$265
Total Expenses
$2,300
Mortgage P&I
749%
$1,986
Property Taxes
19%
$50
Home Insurance
51%
$136
HOA
0%
$0
Property Management
15%
$40
CapEx
4%
$11
Vacancy
0%
$0
Maintenance
4%
$11
Other
25%
$66