Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.75% first-year return on $95,175 initial cash invested.
-14.75%
Cash On Cash
2.37%
Cap Rate
0.41
DSCR
$2,888
Rent
-$1,170
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,175
Downpayment
20%
$73,500
Closing costs
1%
$3,675
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,888
Total Expenses
$4,058
Mortgage P&I
62%
$1,779
Property Taxes
17%
$497
Home Insurance
5%
$130
HOA
9%
$265
Property Management
15%
$433
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$722