Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.37% first-year return on $95,175 initial cash invested.
-11.37%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$2,721
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,175
Downpayment
20%
$73,500
Closing costs
1%
$3,675
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,721
Total Expenses
$3,623
Mortgage P&I
66%
$1,800
Property Taxes
8%
$230
Home Insurance
5%
$133
HOA
6%
$154
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680