Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.49% first-year return on $99,438 initial cash invested.
-0.49%
Cash On Cash
6.26%
Cap Rate
1.08
DSCR
$4,591
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,438
Downpayment
20%
$77,560
Closing costs
1%
$3,878
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,591
Total Expenses
$4,632
Mortgage P&I
41%
$1,880
Property Taxes
9%
$407
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$689
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,148