Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.67% first-year return on $97,884 initial cash invested.
-13.67%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$2,014
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,884
Downpayment
20%
$76,080
Closing costs
1%
$3,804
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,014
Total Expenses
$3,129
Mortgage P&I
94%
$1,891
Property Taxes
7%
$135
Home Insurance
7%
$135
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504