Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.56% first-year return on $97,779 initial cash invested.
-17.56%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$1,464
Rent
-$1,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,464 income − $2,895 expenses = $1,431 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,464
Total Expenses
$2,895
Mortgage P&I
129%
$1,893
Property Taxes
11%
$165
Home Insurance
9%
$133
HOA
0%
$0
Property Management
15%
$220
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$366