Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.43% first-year return on $98,535 initial cash invested.
-13.43%
Cash On Cash
2.75%
Cap Rate
0.47
DSCR
$2,486
Rent
-$1,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,535
Downpayment
20%
$76,700
Closing costs
1%
$3,835
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,486
Total Expenses
$3,589
Mortgage P&I
76%
$1,883
Property Taxes
12%
$300
Home Insurance
5%
$135
HOA
3%
$78
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$622