Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.47% first-year return on $98,283 initial cash invested.
-6.47%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$3,557
Rent
-$530
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,283
Downpayment
20%
$76,460
Closing costs
1%
$3,823
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,557
Total Expenses
$4,087
Mortgage P&I
54%
$1,916
Property Taxes
8%
$297
Home Insurance
4%
$135
HOA
1%
$32
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889