Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.69% first-year return on $98,199 initial cash invested.
-3.69%
Cash On Cash
5.26%
Cap Rate
0.91
DSCR
$3,639
Rent
-$302
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,199
Downpayment
20%
$76,380
Closing costs
1%
$3,819
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,639
Total Expenses
$3,941
Mortgage P&I
50%
$1,829
Property Taxes
6%
$226
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910