Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.17% first-year return on $95,217 initial cash invested.
-1.17%
Cash On Cash
6.3%
Cap Rate
1.07
DSCR
$5,323
Rent
-$93
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,217
Downpayment
20%
$73,540
Closing costs
1%
$3,677
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,323
Total Expenses
$5,416
Mortgage P&I
34%
$1,809
Property Taxes
16%
$875
Home Insurance
3%
$163
HOA
0%
$14
Property Management
15%
$798
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,331