Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.95% first-year return on $95,805 initial cash invested.
-7.95%
Cash On Cash
4.23%
Cap Rate
0.73
DSCR
$3,665
Rent
-$635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,805
Downpayment
20%
$74,100
Closing costs
1%
$3,705
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,665
Total Expenses
$4,300
Mortgage P&I
49%
$1,795
Property Taxes
17%
$614
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916