Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.27% first-year return on $96,456 initial cash invested.
-9.27%
Cash On Cash
3.76%
Cap Rate
0.65
DSCR
$2,554
Rent
-$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,456
Downpayment
20%
$74,720
Closing costs
1%
$3,736
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$3,299
Mortgage P&I
71%
$1,815
Property Taxes
5%
$126
Home Insurance
5%
$133
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638