Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.8% first-year return on $99,690 initial cash invested.
-7.8%
Cash On Cash
4.2%
Cap Rate
0.72
DSCR
$3,085
Rent
-$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,085
Total Expenses
$3,733
Mortgage P&I
61%
$1,887
Property Taxes
7%
$230
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771