Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.18% first-year return on $98,094 initial cash invested.
-11.18%
Cash On Cash
3.26%
Cap Rate
0.56
DSCR
$2,452
Rent
-$914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,094
Downpayment
20%
$76,280
Closing costs
1%
$3,814
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$3,366
Mortgage P&I
76%
$1,853
Property Taxes
6%
$157
Home Insurance
6%
$136
HOA
2%
$43
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613