Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.74% first-year return on $99,165 initial cash invested.
-5.74%
Cash On Cash
4.81%
Cap Rate
0.83
DSCR
$3,872
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,165
Downpayment
20%
$77,300
Closing costs
1%
$3,865
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,872
Total Expenses
$4,346
Mortgage P&I
48%
$1,869
Property Taxes
12%
$482
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968