Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.54% first-year return on $96,897 initial cash invested.
-1.54%
Cash On Cash
5.96%
Cap Rate
1.02
DSCR
$4,163
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,897
Downpayment
20%
$75,140
Closing costs
1%
$3,757
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,163
Total Expenses
$4,287
Mortgage P&I
44%
$1,823
Property Taxes
6%
$270
Home Insurance
3%
$135
HOA
1%
$60
Property Management
15%
$624
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041