Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.6% first-year return on $98,031 initial cash invested.
-0.6%
Cash On Cash
6.34%
Cap Rate
1.07
DSCR
$4,404
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,031
Downpayment
20%
$76,220
Closing costs
1%
$3,811
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,404
Total Expenses
$4,453
Mortgage P&I
43%
$1,885
Property Taxes
7%
$321
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,101