Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.8% first-year return on $99,102 initial cash invested.
-20.8%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$2,107
Rent
-$1,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,102
Downpayment
20%
$77,240
Closing costs
1%
$3,862
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,107
Total Expenses
$3,825
Mortgage P&I
88%
$1,861
Property Taxes
37%
$777
Home Insurance
7%
$139
HOA
2%
$37
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$527