Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.44% first-year return on $99,522 initial cash invested.
-10.44%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$2,659
Rent
-$866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,522
Downpayment
20%
$77,640
Closing costs
1%
$3,882
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,659
Total Expenses
$3,525
Mortgage P&I
71%
$1,901
Property Taxes
7%
$189
Home Insurance
5%
$140
HOA
1%
$19
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665