Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.79% first-year return on $95,700 initial cash invested.
-7.79%
Cash On Cash
4.25%
Cap Rate
0.72
DSCR
$3,053
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,053
Total Expenses
$3,674
Mortgage P&I
59%
$1,808
Property Taxes
9%
$271
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763