Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.11% first-year return on $97,779 initial cash invested.
-13.11%
Cash On Cash
3.51%
Cap Rate
0.54
DSCR
$2,614
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,614 income − $3,682 expenses = $1,068 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,614
Total Expenses
$3,682
Mortgage P&I
79%
$2,073
Property Taxes
8%
$220
Home Insurance
5%
$133
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654