Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.08% first-year return on $93,726 initial cash invested.
-6.08%
Cash On Cash
4.61%
Cap Rate
0.8
DSCR
$3,329
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,726
Downpayment
20%
$72,120
Closing costs
1%
$3,606
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,329
Total Expenses
$3,804
Mortgage P&I
52%
$1,727
Property Taxes
10%
$349
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832