Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.93% first-year return on $98,115 initial cash invested.
-8.93%
Cash On Cash
3.81%
Cap Rate
0.67
DSCR
$2,998
Rent
-$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,115
Downpayment
20%
$76,300
Closing costs
1%
$3,815
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$3,728
Mortgage P&I
61%
$1,821
Property Taxes
11%
$323
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750