Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.92% first-year return on $93,873 initial cash invested.
-5.92%
Cash On Cash
4.74%
Cap Rate
0.81
DSCR
$3,230
Rent
-$463
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,873
Downpayment
20%
$72,260
Closing costs
1%
$3,613
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,230
Total Expenses
$3,693
Mortgage P&I
55%
$1,761
Property Taxes
4%
$122
Home Insurance
4%
$130
HOA
4%
$130
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808