Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.66% first-year return on $99,537 initial cash invested.
-8.66%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$4,117
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,537
Downpayment
20%
$71,940
Closing costs
1%
$3,597
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,117
Total Expenses
$4,835
Mortgage P&I
44%
$1,791
Property Taxes
19%
$792
Home Insurance
3%
$126
HOA
4%
$149
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,029