Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.44% first-year return on $98,031 initial cash invested.
-3.44%
Cash On Cash
5.34%
Cap Rate
0.92
DSCR
$3,582
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,031
Downpayment
20%
$76,220
Closing costs
1%
$3,811
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$3,863
Mortgage P&I
51%
$1,834
Property Taxes
5%
$174
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896