Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.27% first-year return on $94,209 initial cash invested.
-6.27%
Cash On Cash
4.65%
Cap Rate
0.79
DSCR
$3,095
Rent
-$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,209
Downpayment
20%
$72,580
Closing costs
1%
$3,629
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,095
Total Expenses
$3,587
Mortgage P&I
57%
$1,773
Property Taxes
6%
$188
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774