Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.23% first-year return on $93,978 initial cash invested.
-6.23%
Cash On Cash
4.6%
Cap Rate
0.79
DSCR
$3,060
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,978
Downpayment
20%
$72,360
Closing costs
1%
$3,618
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,060
Total Expenses
$3,548
Mortgage P&I
57%
$1,753
Property Taxes
6%
$182
Home Insurance
4%
$128
HOA
1%
$17
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765