Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.52% first-year return on $94,629 initial cash invested.
-5.52%
Cash On Cash
4.83%
Cap Rate
0.83
DSCR
$3,320
Rent
-$435
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,629
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,320
Total Expenses
$3,755
Mortgage P&I
53%
$1,772
Property Taxes
8%
$261
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830