Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.18% first-year return on $94,713 initial cash invested.
-5.18%
Cash On Cash
4.91%
Cap Rate
0.85
DSCR
$3,428
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,713
Downpayment
20%
$73,060
Closing costs
1%
$3,653
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,428
Total Expenses
$3,837
Mortgage P&I
52%
$1,768
Property Taxes
9%
$300
Home Insurance
4%
$124
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857