Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.85% first-year return on $97,800 initial cash invested.
-22.85%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$487
Rent
-$1,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$487 income − $2,349 expenses = $1,862 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.6%
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
$487
Total Expenses
$2,349
Mortgage P&I
397%
$1,934
Property Taxes
10%
$49
Home Insurance
27%
$133
HOA
0%
$0
Property Management
15%
$73
CapEx
4%
$19
Vacancy
0%
$0
Maintenance
4%
$19
Other
25%
$122