Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.72% first-year return on $94,125 initial cash invested.
-12.72%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$2,349
Rent
-$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,125
Downpayment
20%
$72,500
Closing costs
1%
$3,625
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,349
Total Expenses
$3,347
Mortgage P&I
77%
$1,817
Property Taxes
12%
$279
Home Insurance
5%
$124
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587