Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.75% first-year return on $98,577 initial cash invested.
-11.75%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$3,213
Rent
-$965
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,577
Downpayment
20%
$76,740
Closing costs
1%
$3,837
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,213
Total Expenses
$4,178
Mortgage P&I
59%
$1,898
Property Taxes
19%
$602
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$803