Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.27% first-year return on $97,065 initial cash invested.
-2.27%
Cash On Cash
5.78%
Cap Rate
0.98
DSCR
$3,830
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,065
Downpayment
20%
$75,300
Closing costs
1%
$3,765
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,830
Total Expenses
$4,014
Mortgage P&I
48%
$1,846
Property Taxes
5%
$199
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958