Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.07% first-year return on $98,787 initial cash invested.
-10.07%
Cash On Cash
3.52%
Cap Rate
0.61
DSCR
$2,953
Rent
-$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,787
Downpayment
20%
$76,940
Closing costs
1%
$3,847
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,953
Total Expenses
$3,782
Mortgage P&I
62%
$1,838
Property Taxes
10%
$291
Home Insurance
4%
$131
HOA
4%
$105
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738