Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.54% first-year return on $99,501 initial cash invested.
-18.54%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$1,915
Rent
-$1,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,501
Downpayment
20%
$77,620
Closing costs
1%
$3,881
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,915
Total Expenses
$3,452
Mortgage P&I
98%
$1,873
Property Taxes
27%
$521
Home Insurance
7%
$138
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479