Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.79% first-year return on $95,742 initial cash invested.
-5.79%
Cash On Cash
4.79%
Cap Rate
0.82
DSCR
$3,618
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,742
Downpayment
20%
$74,040
Closing costs
1%
$3,702
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,618
Total Expenses
$4,080
Mortgage P&I
50%
$1,794
Property Taxes
10%
$375
Home Insurance
4%
$133
HOA
1%
$41
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904