Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.04% first-year return on $99,585 initial cash invested.
-1.04%
Cash On Cash
6.02%
Cap Rate
1.05
DSCR
$4,310
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,585
Downpayment
20%
$77,700
Closing costs
1%
$3,885
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,310
Total Expenses
$4,396
Mortgage P&I
43%
$1,863
Property Taxes
8%
$330
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,078