Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.85% first-year return on $97,590 initial cash invested.
-6.85%
Cash On Cash
4.5%
Cap Rate
0.77
DSCR
$3,435
Rent
-$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,435
Total Expenses
$3,992
Mortgage P&I
54%
$1,840
Property Taxes
10%
$350
Home Insurance
4%
$133
HOA
1%
$21
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$859