Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.32% first-year return on $97,590 initial cash invested.
-10.32%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$3,302
Rent
-$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,302
Total Expenses
$4,141
Mortgage P&I
57%
$1,893
Property Taxes
15%
$487
Home Insurance
4%
$134
HOA
1%
$42
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826