Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.31% first-year return on $97,716 initial cash invested.
-25.31%
Cash On Cash
-0.38%
Cap Rate
-0.06
DSCR
$1,898
Rent
-$2,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,898 income − $3,959 expenses = $2,061 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
$1,898
Total Expenses
$3,959
Mortgage P&I
98%
$1,866
Property Taxes
55%
$1,042
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474