Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.19% first-year return on $99,270 initial cash invested.
-3.19%
Cash On Cash
5.68%
Cap Rate
0.94
DSCR
$3,589
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,270
Downpayment
20%
$77,400
Closing costs
1%
$3,870
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,589
Total Expenses
$3,853
Mortgage P&I
54%
$1,951
Property Taxes
2%
$63
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$897