Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.89% first-year return on $96,036 initial cash invested.
-4.89%
Cash On Cash
4.98%
Cap Rate
0.86
DSCR
$3,474
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,036
Downpayment
20%
$74,320
Closing costs
1%
$3,716
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$3,865
Mortgage P&I
52%
$1,794
Property Taxes
8%
$273
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868