Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.09% first-year return on $97,611 initial cash invested.
-9.09%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$3,219
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,611
Downpayment
20%
$75,820
Closing costs
1%
$3,791
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$3,958
Mortgage P&I
58%
$1,874
Property Taxes
13%
$416
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805