Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.2% first-year return on $97,779 initial cash invested.
-22.2%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$1,337
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,337 income − $3,146 expenses = $1,809 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
$1,337
Total Expenses
$3,146
Mortgage P&I
144%
$1,931
Property Taxes
23%
$311
Home Insurance
10%
$133
HOA
10%
$130
Property Management
15%
$201
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$334