Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.84% first-year return on $97,485 initial cash invested.
-6.84%
Cash On Cash
4.41%
Cap Rate
0.76
DSCR
$2,907
Rent
-$556
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,485
Downpayment
20%
$75,700
Closing costs
1%
$3,785
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,907
Total Expenses
$3,463
Mortgage P&I
63%
$1,830
Property Taxes
4%
$106
Home Insurance
5%
$132
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727