Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.84% first-year return on $99,249 initial cash invested.
-5.84%
Cash On Cash
4.68%
Cap Rate
0.81
DSCR
$3,063
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,249
Downpayment
20%
$77,380
Closing costs
1%
$3,869
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,063
Total Expenses
$3,546
Mortgage P&I
61%
$1,869
Property Taxes
2%
$66
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766