Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.51% first-year return on $95,280 initial cash invested.
-12.51%
Cash On Cash
2.79%
Cap Rate
0.49
DSCR
$2,297
Rent
-$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,280
Downpayment
20%
$73,600
Closing costs
1%
$3,680
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,297
Total Expenses
$3,290
Mortgage P&I
76%
$1,756
Property Taxes
13%
$300
Home Insurance
6%
$131
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574