Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.11% first-year return on $97,779 initial cash invested.
-0.11%
Cash On Cash
6.5%
Cap Rate
1.09
DSCR
$4,452
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,452
Total Expenses
$4,461
Mortgage P&I
42%
$1,888
Property Taxes
7%
$303
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,113