Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.71% first-year return on $95,805 initial cash invested.
-12.71%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$2,640
Rent
-$1,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,805
Downpayment
20%
$74,100
Closing costs
1%
$3,705
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,640
Total Expenses
$3,655
Mortgage P&I
68%
$1,789
Property Taxes
10%
$264
Home Insurance
5%
$135
HOA
8%
$199
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660