Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.95% first-year return on $99,690 initial cash invested.
-11.95%
Cash On Cash
3.08%
Cap Rate
0.53
DSCR
$2,366
Rent
-$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,366
Total Expenses
$3,359
Mortgage P&I
80%
$1,895
Property Taxes
8%
$191
Home Insurance
6%
$136
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592