Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.99% first-year return on $96,162 initial cash invested.
-4.99%
Cash On Cash
5.21%
Cap Rate
0.87
DSCR
$3,811
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,162
Downpayment
20%
$74,440
Closing costs
1%
$3,722
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,811
Total Expenses
$4,211
Mortgage P&I
49%
$1,864
Property Taxes
10%
$387
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$953