Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.04% first-year return on $98,556 initial cash invested.
-20.04%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,292
Rent
-$1,646
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,556
Downpayment
20%
$76,720
Closing costs
1%
$3,836
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,292
Total Expenses
$3,938
Mortgage P&I
82%
$1,878
Property Taxes
36%
$821
Home Insurance
6%
$138
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$573