Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.68% first-year return on $99,810 initial cash invested.
-3.68%
Cash On Cash
5.45%
Cap Rate
0.92
DSCR
$4,167
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,810
Downpayment
20%
$72,200
Closing costs
1%
$3,610
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,167
Total Expenses
$4,473
Mortgage P&I
43%
$1,778
Property Taxes
14%
$568
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,042