Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.18% first-year return on $97,380 initial cash invested.
-3.18%
Cash On Cash
5.44%
Cap Rate
0.93
DSCR
$3,354
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$3,612
Mortgage P&I
55%
$1,837
Property Taxes
1%
$34
Home Insurance
4%
$132
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838