Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.46% first-year return on $99,480 initial cash invested.
-11.46%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$3,066
Rent
-$950
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
$99,480
Downpayment
20%
$77,600
Closing costs
1%
$3,880
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$4,016
Mortgage P&I
63%
$1,946
Property Taxes
15%
$462
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766