Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.82% first-year return on $96,729 initial cash invested.
-16.82%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$2,162
Rent
-$1,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,162
Total Expenses
$3,518
Mortgage P&I
86%
$1,855
Property Taxes
23%
$496
Home Insurance
6%
$131
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540