Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.13% first-year return on $99,291 initial cash invested.
-7.13%
Cash On Cash
4.45%
Cap Rate
0.76
DSCR
$3,259
Rent
-$590
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,291
Downpayment
20%
$77,420
Closing costs
1%
$3,871
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,259
Total Expenses
$3,849
Mortgage P&I
58%
$1,894
Property Taxes
8%
$251
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815