Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.36% first-year return on $94,755 initial cash invested.
-3.36%
Cash On Cash
5.33%
Cap Rate
0.92
DSCR
$3,328
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,755
Downpayment
20%
$73,100
Closing costs
1%
$3,655
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$3,593
Mortgage P&I
53%
$1,755
Property Taxes
3%
$108
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832