Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.04% first-year return on $97,800 initial cash invested.
-25.04%
Cash On Cash
-0.66%
Cap Rate
-0.11
DSCR
$0
Rent
-$2,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,041 expenses = $2,041 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.0%
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
$0
Total Expenses
$2,041
Mortgage P&I
18330000%
$1,833
Property Taxes
750000%
$75
Home Insurance
1330000%
$133
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0