Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.03% first-year return on $95,742 initial cash invested.
-12.03%
Cash On Cash
3.16%
Cap Rate
0.54
DSCR
$3,257
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,742
Downpayment
20%
$74,040
Closing costs
1%
$3,702
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,257
Total Expenses
$4,217
Mortgage P&I
55%
$1,806
Property Taxes
22%
$716
Home Insurance
4%
$131
HOA
0%
$1
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814