Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.79% first-year return on $98,115 initial cash invested.
-4.79%
Cash On Cash
5.01%
Cap Rate
0.87
DSCR
$3,725
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,115
Downpayment
20%
$76,300
Closing costs
1%
$3,815
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,725
Total Expenses
$4,117
Mortgage P&I
49%
$1,837
Property Taxes
10%
$354
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931