Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.61% first-year return on $98,787 initial cash invested.
-13.61%
Cash On Cash
2.67%
Cap Rate
0.46
DSCR
$2,571
Rent
-$1,120
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,787
Downpayment
20%
$76,940
Closing costs
1%
$3,847
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,571
Total Expenses
$3,691
Mortgage P&I
73%
$1,872
Property Taxes
16%
$402
Home Insurance
6%
$144
HOA
1%
$38
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643