Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.88% first-year return on $96,897 initial cash invested.
-7.88%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$3,354
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,897
Downpayment
20%
$75,140
Closing costs
1%
$3,757
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$3,990
Mortgage P&I
56%
$1,895
Property Taxes
10%
$342
Home Insurance
4%
$140
HOA
0%
$4
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838