Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.48% first-year return on $99,417 initial cash invested.
-17.48%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$1,979
Rent
-$1,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,417
Downpayment
20%
$77,540
Closing costs
1%
$3,877
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,979
Total Expenses
$3,427
Mortgage P&I
97%
$1,915
Property Taxes
21%
$422
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495