Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.79% first-year return on $93,978 initial cash invested.
-4.79%
Cash On Cash
5.06%
Cap Rate
0.87
DSCR
$3,690
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,978
Downpayment
20%
$72,360
Closing costs
1%
$3,618
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,690
Total Expenses
$4,065
Mortgage P&I
48%
$1,754
Property Taxes
11%
$399
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922