Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.29% first-year return on $98,778 initial cash invested.
-19.29%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$2,160
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,778
Downpayment
20%
$88,360
Closing costs
1%
$4,418
Rehab
0%
$0
Furnishing
1%
$6,000
Cashflow
Total Income
$2,160
Total Expenses
$3,748
Mortgage P&I
100%
$2,158
Property Taxes
12%
$254
Home Insurance
7%
$161
HOA
6%
$139
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540