Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.92% first-year return on $98,850 initial cash invested.
-5.92%
Cash On Cash
4.68%
Cap Rate
0.81
DSCR
$3,581
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,581
Total Expenses
$4,069
Mortgage P&I
52%
$1,846
Property Taxes
10%
$370
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$895