Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.88% first-year return on $98,241 initial cash invested.
-14.88%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$1,938
Rent
-$1,218
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
$1,938
Total Expenses
$3,156
Mortgage P&I
96%
$1,852
Property Taxes
12%
$237
Home Insurance
7%
$136
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$484