Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.05% first-year return on $98,010 initial cash invested.
-10.05%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$3,325
Rent
-$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,010
Downpayment
20%
$76,200
Closing costs
1%
$3,810
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,325
Total Expenses
$4,146
Mortgage P&I
56%
$1,868
Property Taxes
16%
$538
Home Insurance
4%
$144
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831