Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.87% first-year return on $99,522 initial cash invested.
-5.87%
Cash On Cash
4.91%
Cap Rate
0.82
DSCR
$3,462
Rent
-$487
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
6.4%
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
$3,462
Total Expenses
$3,949
Mortgage P&I
56%
$1,937
Property Taxes
5%
$184
Home Insurance
4%
$138
HOA
1%
$29
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$866