Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.51% first-year return on $96,414 initial cash invested.
-0.51%
Cash On Cash
6.3%
Cap Rate
1.08
DSCR
$4,553
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,414
Downpayment
20%
$74,680
Closing costs
1%
$3,734
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,553
Total Expenses
$4,594
Mortgage P&I
40%
$1,819
Property Taxes
8%
$352
Home Insurance
3%
$133
HOA
2%
$105
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138