Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.59% first-year return on $98,052 initial cash invested.
-19.59%
Cash On Cash
0.92%
Cap Rate
0.16
DSCR
$1,610
Rent
-$1,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,052
Downpayment
20%
$76,240
Closing costs
1%
$3,812
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,610
Total Expenses
$3,211
Mortgage P&I
114%
$1,830
Property Taxes
30%
$476
Home Insurance
8%
$133
HOA
0%
$0
Property Management
15%
$242
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$402