Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.03% first-year return on $98,010 initial cash invested.
-4.03%
Cash On Cash
5.17%
Cap Rate
0.9
DSCR
$3,796
Rent
-$329
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,010
Downpayment
20%
$76,200
Closing costs
1%
$3,810
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,796
Total Expenses
$4,125
Mortgage P&I
48%
$1,819
Property Taxes
9%
$357
Home Insurance
3%
$127
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$949