Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.33% first-year return on $97,422 initial cash invested.
-5.33%
Cash On Cash
4.97%
Cap Rate
0.84
DSCR
$3,222
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,422
Downpayment
20%
$75,640
Closing costs
1%
$3,782
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,222
Total Expenses
$3,655
Mortgage P&I
58%
$1,869
Property Taxes
3%
$103
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806