Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.11% first-year return on $96,708 initial cash invested.
-0.11%
Cash On Cash
6.39%
Cap Rate
1.1
DSCR
$4,782
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,708
Downpayment
20%
$74,960
Closing costs
1%
$3,748
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,782
Total Expenses
$4,791
Mortgage P&I
38%
$1,813
Property Taxes
12%
$552
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196