Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.82% first-year return on $97,716 initial cash invested.
-23.82%
Cash On Cash
0.03%
Cap Rate
0.01
DSCR
$2,130
Rent
-$1,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,130 income − $4,070 expenses = $1,940 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,716
Downpayment
20%
$75,920
Closing costs
1%
$3,796
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,130
Total Expenses
$4,070
Mortgage P&I
88%
$1,866
Property Taxes
49%
$1,042
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532