Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.54% first-year return on $98,619 initial cash invested.
-11.54%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$3,382
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,619
Downpayment
20%
$76,780
Closing costs
1%
$3,839
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,382
Total Expenses
$4,330
Mortgage P&I
55%
$1,865
Property Taxes
19%
$656
Home Insurance
4%
$136
HOA
1%
$50
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846