Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.5% first-year return on $97,758 initial cash invested.
-10.5%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$3,251
Rent
-$855
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,758
Downpayment
20%
$75,960
Closing costs
1%
$3,798
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,251
Total Expenses
$4,106
Mortgage P&I
56%
$1,828
Property Taxes
18%
$584
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813