Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.03% first-year return on $95,511 initial cash invested.
-3.03%
Cash On Cash
5.63%
Cap Rate
0.96
DSCR
$4,140
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,511
Downpayment
20%
$73,820
Closing costs
1%
$3,691
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,140
Total Expenses
$4,381
Mortgage P&I
44%
$1,806
Property Taxes
11%
$456
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035