Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.31% first-year return on $98,871 initial cash invested.
-6.31%
Cash On Cash
4.51%
Cap Rate
0.79
DSCR
$3,416
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,871
Downpayment
20%
$77,020
Closing costs
1%
$3,851
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,416
Total Expenses
$3,936
Mortgage P&I
54%
$1,831
Property Taxes
10%
$330
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854