Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.95% first-year return on $99,039 initial cash invested.
-0.95%
Cash On Cash
6.16%
Cap Rate
1.05
DSCR
$4,345
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,039
Downpayment
20%
$77,180
Closing costs
1%
$3,859
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,345
Total Expenses
$4,423
Mortgage P&I
43%
$1,885
Property Taxes
7%
$316
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,086