Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.15% first-year return on $95,616 initial cash invested.
-9.15%
Cash On Cash
3.9%
Cap Rate
0.67
DSCR
$3,207
Rent
-$729
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,616
Downpayment
20%
$73,920
Closing costs
1%
$3,696
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,207
Total Expenses
$3,936
Mortgage P&I
56%
$1,803
Property Taxes
14%
$454
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802