Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.47% first-year return on $95,175 initial cash invested.
-8.47%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$3,652
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,175
Downpayment
20%
$73,500
Closing costs
1%
$3,675
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$4,324
Mortgage P&I
50%
$1,820
Property Taxes
16%
$589
Home Insurance
4%
$129
HOA
1%
$33
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913