Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.04% first-year return on $98,850 initial cash invested.
-18.04%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$2,537
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,537
Total Expenses
$4,023
Mortgage P&I
74%
$1,877
Property Taxes
29%
$736
Home Insurance
5%
$135
HOA
2%
$58
Property Management
15%
$381
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634