Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.37% first-year return on $99,123 initial cash invested.
-12.37%
Cash On Cash
2.97%
Cap Rate
0.51
DSCR
$2,591
Rent
-$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,123
Downpayment
20%
$77,260
Closing costs
1%
$3,863
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,591
Total Expenses
$3,613
Mortgage P&I
72%
$1,873
Property Taxes
11%
$272
Home Insurance
5%
$138
HOA
3%
$85
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648