Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.5% first-year return on $93,705 initial cash invested.
-10.5%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$2,842
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,705
Downpayment
20%
$72,100
Closing costs
1%
$3,605
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,842
Total Expenses
$3,662
Mortgage P&I
64%
$1,815
Property Taxes
11%
$320
Home Insurance
5%
$128
HOA
1%
$35
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710