Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.93% first-year return on $98,136 initial cash invested.
-3.93%
Cash On Cash
5.3%
Cap Rate
0.9
DSCR
$3,449
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,136
Downpayment
20%
$76,320
Closing costs
1%
$3,816
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,449
Total Expenses
$3,770
Mortgage P&I
54%
$1,869
Property Taxes
3%
$110
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862