Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.15% first-year return on $99,165 initial cash invested.
-1.15%
Cash On Cash
6.04%
Cap Rate
1.04
DSCR
$4,177
Rent
-$95
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,165
Downpayment
20%
$77,300
Closing costs
1%
$3,865
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,177
Total Expenses
$4,272
Mortgage P&I
45%
$1,873
Property Taxes
7%
$272
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044