Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.69% first-year return on $97,800 initial cash invested.
-30.69%
Cash On Cash
-1.88%
Cap Rate
-0.31
DSCR
$119
Rent
-$2,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$119 income − $2,620 expenses = $2,501 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
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
$119
Total Expenses
$2,620
Mortgage P&I
1597%
$1,900
Property Taxes
445%
$529
Home Insurance
112%
$133
HOA
0%
$0
Property Management
15%
$18
CapEx
4%
$5
Vacancy
0%
$0
Maintenance
4%
$5
Other
25%
$30