Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.9% first-year return on $95,175 initial cash invested.
-9.9%
Cash On Cash
3.68%
Cap Rate
0.63
DSCR
$2,929
Rent
-$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,175
Downpayment
20%
$73,500
Closing costs
1%
$3,675
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,929
Total Expenses
$3,714
Mortgage P&I
61%
$1,794
Property Taxes
13%
$383
Home Insurance
4%
$129
HOA
0%
$3
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732