Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.79% first-year return on $99,501 initial cash invested.
-11.79%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$2,482
Rent
-$978
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,501
Downpayment
20%
$77,620
Closing costs
1%
$3,881
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,482
Total Expenses
$3,460
Mortgage P&I
78%
$1,937
Property Taxes
8%
$198
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620