Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.82% first-year return on $95,238 initial cash invested.
-7.82%
Cash On Cash
4.23%
Cap Rate
0.72
DSCR
$2,866
Rent
-$621
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
$95,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,866
Total Expenses
$3,487
Mortgage P&I
63%
$1,804
Property Taxes
5%
$146
Home Insurance
5%
$131
HOA
1%
$30
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716