Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.7% first-year return on $94,398 initial cash invested.
-14.7%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$2,291
Rent
-$1,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,398
Downpayment
20%
$72,760
Closing costs
1%
$3,638
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,291
Total Expenses
$3,447
Mortgage P&I
79%
$1,813
Property Taxes
18%
$405
Home Insurance
6%
$128
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$573