Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.71% first-year return on $99,081 initial cash invested.
-7.71%
Cash On Cash
4.28%
Cap Rate
0.74
DSCR
$3,853
Rent
-$637
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
$99,081
Downpayment
20%
$77,220
Closing costs
1%
$3,861
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,853
Total Expenses
$4,490
Mortgage P&I
48%
$1,859
Property Taxes
17%
$646
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963