Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.4% first-year return on $97,380 initial cash invested.
-11.4%
Cash On Cash
3.56%
Cap Rate
0.58
DSCR
$2,603
Rent
-$925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,603
Total Expenses
$3,528
Mortgage P&I
75%
$1,942
Property Taxes
6%
$154
Home Insurance
5%
$132
HOA
2%
$51
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651