Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.55% first-year return on $95,280 initial cash invested.
-16.55%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$2,336
Rent
-$1,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,280
Downpayment
20%
$73,600
Closing costs
1%
$3,680
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,336
Total Expenses
$3,650
Mortgage P&I
79%
$1,857
Property Taxes
23%
$544
Home Insurance
6%
$129
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584