Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.35% first-year return on $98,661 initial cash invested.
-4.35%
Cash On Cash
5.29%
Cap Rate
0.9
DSCR
$4,323
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,661
Downpayment
20%
$76,820
Closing costs
1%
$3,841
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,323
Total Expenses
$4,681
Mortgage P&I
43%
$1,877
Property Taxes
14%
$598
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,081