Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.7% first-year return on $94,650 initial cash invested.
-20.7%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$1,187
Rent
-$1,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,187
Total Expenses
$2,820
Mortgage P&I
154%
$1,823
Property Taxes
25%
$300
Home Insurance
11%
$128
HOA
0%
$0
Property Management
15%
$178
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$297