Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.71% first-year return on $99,417 initial cash invested.
-0.71%
Cash On Cash
6.21%
Cap Rate
1.05
DSCR
$4,046
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,417
Downpayment
20%
$77,540
Closing costs
1%
$3,877
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,046
Total Expenses
$4,105
Mortgage P&I
47%
$1,903
Property Taxes
3%
$119
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012