Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.25% first-year return on $99,459 initial cash invested.
-4.25%
Cash On Cash
5.25%
Cap Rate
0.9
DSCR
$3,861
Rent
-$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,459
Downpayment
20%
$77,580
Closing costs
1%
$3,879
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,861
Total Expenses
$4,213
Mortgage P&I
49%
$1,894
Property Taxes
9%
$353
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965