Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.66% first-year return on $95,700 initial cash invested.
-12.66%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$2,956
Rent
-$1,010
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,956
Total Expenses
$3,966
Mortgage P&I
62%
$1,837
Property Taxes
18%
$535
Home Insurance
4%
$130
HOA
2%
$46
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739