Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.17% first-year return on $97,506 initial cash invested.
-7.17%
Cash On Cash
4.38%
Cap Rate
0.75
DSCR
$3,052
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,506
Downpayment
20%
$75,720
Closing costs
1%
$3,786
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$3,635
Mortgage P&I
60%
$1,844
Property Taxes
5%
$167
Home Insurance
4%
$136
HOA
1%
$23
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763