Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.8% first-year return on $98,388 initial cash invested.
-0.8%
Cash On Cash
6.18%
Cap Rate
1.06
DSCR
$4,255
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,388
Downpayment
20%
$76,560
Closing costs
1%
$3,828
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,255
Total Expenses
$4,321
Mortgage P&I
44%
$1,869
Property Taxes
7%
$280
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064