Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.38% first-year return on $97,779 initial cash invested.
-17.38%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$1,653
Rent
-$1,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,653 income − $3,069 expenses = $1,416 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,653
Total Expenses
$3,069
Mortgage P&I
116%
$1,912
Property Taxes
14%
$231
Home Insurance
8%
$133
HOA
0%
$0
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$413