Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.26% first-year return on $97,779 initial cash invested.
-10.26%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$2,575
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,575
Total Expenses
$3,411
Mortgage P&I
74%
$1,896
Property Taxes
6%
$146
Home Insurance
5%
$133
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644