Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.04% first-year return on $98,325 initial cash invested.
-8.04%
Cash On Cash
4.23%
Cap Rate
0.72
DSCR
$3,204
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,325
Downpayment
20%
$76,500
Closing costs
1%
$3,825
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,204
Total Expenses
$3,863
Mortgage P&I
59%
$1,880
Property Taxes
10%
$310
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801