Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.63% first-year return on $98,934 initial cash invested.
-19.63%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$1,954
Rent
-$1,618
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,934
Downpayment
20%
$77,080
Closing costs
1%
$3,854
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,954
Total Expenses
$3,572
Mortgage P&I
96%
$1,873
Property Taxes
32%
$629
Home Insurance
7%
$133
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488