Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.72% first-year return on $98,241 initial cash invested.
-12.72%
Cash On Cash
2.83%
Cap Rate
0.49
DSCR
$2,278
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,241
Downpayment
20%
$76,420
Closing costs
1%
$3,821
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$3,319
Mortgage P&I
81%
$1,852
Property Taxes
10%
$237
Home Insurance
6%
$136
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570