Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.92% first-year return on $95,490 initial cash invested.
-10.92%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$2,517
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,517
Total Expenses
$3,386
Mortgage P&I
72%
$1,819
Property Taxes
9%
$229
Home Insurance
5%
$129
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629