Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.94% first-year return on $94,629 initial cash invested.
-0.94%
Cash On Cash
6.12%
Cap Rate
1.05
DSCR
$3,867
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,629
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,867
Total Expenses
$3,941
Mortgage P&I
46%
$1,781
Property Taxes
5%
$175
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967