Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.39% first-year return on $98,850 initial cash invested.
-13.39%
Cash On Cash
2.7%
Cap Rate
0.46
DSCR
$2,302
Rent
-$1,103
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
$2,302
Total Expenses
$3,405
Mortgage P&I
82%
$1,877
Property Taxes
13%
$288
Home Insurance
6%
$135
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576