Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.19% first-year return on $93,810 initial cash invested.
-11.19%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$2,825
Rent
-$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,810
Downpayment
20%
$72,200
Closing costs
1%
$3,610
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,825
Total Expenses
$3,700
Mortgage P&I
62%
$1,750
Property Taxes
16%
$446
Home Insurance
5%
$131
HOA
1%
$17
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706