Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.62% first-year return on $83,497 initial cash invested.
-10.62%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$3,876
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,497
Downpayment
20%
$79,520
Closing costs
1%
$3,976
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,876
Total Expenses
$4,615
Mortgage P&I
51%
$1,973
Property Taxes
17%
$643
Home Insurance
4%
$139
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969