Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.94% first-year return on $95,910 initial cash invested.
-10.94%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$2,739
Rent
-$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,910
Downpayment
20%
$74,200
Closing costs
1%
$3,710
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$3,613
Mortgage P&I
69%
$1,887
Property Taxes
10%
$280
Home Insurance
5%
$130
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685