Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.53% first-year return on $97,107 initial cash invested.
-11.53%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$2,675
Rent
-$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,107
Downpayment
20%
$75,340
Closing costs
1%
$3,767
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,675
Total Expenses
$3,608
Mortgage P&I
71%
$1,890
Property Taxes
6%
$173
Home Insurance
5%
$133
HOA
5%
$128
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669