Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.48% first-year return on $98,850 initial cash invested.
-4.48%
Cash On Cash
5.26%
Cap Rate
0.89
DSCR
$4,078
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,078
Total Expenses
$4,447
Mortgage P&I
46%
$1,893
Property Taxes
11%
$461
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,020