Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.32% first-year return on $98,997 initial cash invested.
-14.32%
Cash On Cash
2.3%
Cap Rate
0.4
DSCR
$1,963
Rent
-$1,181
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,997
Downpayment
20%
$77,140
Closing costs
1%
$3,857
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,963
Total Expenses
$3,144
Mortgage P&I
94%
$1,841
Property Taxes
11%
$220
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$491