Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.13% first-year return on $97,905 initial cash invested.
-8.13%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$2,743
Rent
-$663
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,905
Downpayment
20%
$76,100
Closing costs
1%
$3,805
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,743
Total Expenses
$3,406
Mortgage P&I
68%
$1,864
Property Taxes
3%
$89
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686