Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.4% first-year return on $96,960 initial cash invested.
-16.4%
Cash On Cash
1.85%
Cap Rate
0.32
DSCR
$1,602
Rent
-$1,325
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,960
Downpayment
20%
$75,200
Closing costs
1%
$3,760
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,602
Total Expenses
$2,927
Mortgage P&I
115%
$1,842
Property Taxes
11%
$182
Home Insurance
8%
$135
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400