Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.06% first-year return on $99,711 initial cash invested.
-12.06%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$2,493
Rent
-$1,002
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,711
Downpayment
20%
$77,820
Closing costs
1%
$3,891
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,493
Total Expenses
$3,495
Mortgage P&I
78%
$1,946
Property Taxes
7%
$167
Home Insurance
7%
$168
HOA
1%
$17
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623