Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.01% first-year return on $99,879 initial cash invested.
-18.01%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$1,451
Rent
-$1,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,451
Total Expenses
$2,950
Mortgage P&I
132%
$1,921
Property Taxes
14%
$196
Home Insurance
9%
$136
HOA
0%
$0
Property Management
15%
$218
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$363