Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.64% first-year return on $94,188 initial cash invested.
-7.64%
Cash On Cash
4.49%
Cap Rate
0.74
DSCR
$2,892
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,188
Downpayment
20%
$72,560
Closing costs
1%
$3,628
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,892
Total Expenses
$3,492
Mortgage P&I
64%
$1,841
Property Taxes
4%
$129
Home Insurance
5%
$133
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723