Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.08% first-year return on $97,779 initial cash invested.
-22.08%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$1,358
Rent
-$1,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,358 income − $3,157 expenses = $1,799 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,358
Total Expenses
$3,157
Mortgage P&I
142%
$1,931
Property Taxes
23%
$311
Home Insurance
10%
$133
HOA
10%
$130
Property Management
15%
$204
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$340