Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.1% first-year return on $93,621 initial cash invested.
-0.1%
Cash On Cash
6.35%
Cap Rate
1.09
DSCR
$3,961
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,621
Downpayment
20%
$72,020
Closing costs
1%
$3,601
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,961
Total Expenses
$3,969
Mortgage P&I
44%
$1,756
Property Taxes
4%
$162
Home Insurance
3%
$128
HOA
1%
$23
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990