Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.94% first-year return on $94,818 initial cash invested.
-8.94%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$3,529
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,818
Downpayment
20%
$73,160
Closing costs
1%
$3,658
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,529
Total Expenses
$4,235
Mortgage P&I
51%
$1,787
Property Taxes
18%
$629
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882