Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.99% first-year return on $99,606 initial cash invested.
-1.99%
Cash On Cash
5.91%
Cap Rate
1
DSCR
$4,049
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,606
Downpayment
20%
$77,720
Closing costs
1%
$3,886
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,049
Total Expenses
$4,214
Mortgage P&I
47%
$1,918
Property Taxes
5%
$204
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012