Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.62% first-year return on $96,561 initial cash invested.
-15.62%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$1,982
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,561
Downpayment
20%
$74,820
Closing costs
1%
$3,741
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,982
Total Expenses
$3,239
Mortgage P&I
92%
$1,815
Property Taxes
17%
$335
Home Insurance
7%
$138
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496