Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.93% first-year return on $99,774 initial cash invested.
-13.93%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$2,468
Rent
-$1,158
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,774
Downpayment
20%
$77,880
Closing costs
1%
$3,894
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$3,626
Mortgage P&I
77%
$1,899
Property Taxes
18%
$437
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617