Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.65% first-year return on $97,548 initial cash invested.
-3.65%
Cash On Cash
5.48%
Cap Rate
0.93
DSCR
$4,026
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,548
Downpayment
20%
$75,760
Closing costs
1%
$3,788
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,026
Total Expenses
$4,323
Mortgage P&I
46%
$1,866
Property Taxes
10%
$392
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006