Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.39% first-year return on $94,797 initial cash invested.
-5.39%
Cash On Cash
4.74%
Cap Rate
0.83
DSCR
$3,005
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,797
Downpayment
20%
$73,140
Closing costs
1%
$3,657
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,005
Total Expenses
$3,431
Mortgage P&I
58%
$1,750
Property Taxes
4%
$108
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751