Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.44% first-year return on $95,679 initial cash invested.
-8.44%
Cash On Cash
3.93%
Cap Rate
0.69
DSCR
$2,968
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,968
Total Expenses
$3,641
Mortgage P&I
59%
$1,765
Property Taxes
11%
$321
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742