Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.88% first-year return on $95,007 initial cash invested.
-1.88%
Cash On Cash
6.01%
Cap Rate
1.01
DSCR
$4,089
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,007
Downpayment
20%
$73,340
Closing costs
1%
$3,667
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,089
Total Expenses
$4,238
Mortgage P&I
45%
$1,823
Property Taxes
8%
$321
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,022