Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.63% first-year return on $98,766 initial cash invested.
-9.63%
Cash On Cash
3.8%
Cap Rate
0.65
DSCR
$3,585
Rent
-$793
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,766
Downpayment
20%
$76,920
Closing costs
1%
$3,846
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$4,378
Mortgage P&I
52%
$1,868
Property Taxes
17%
$595
Home Insurance
4%
$136
HOA
2%
$59
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896