Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.21% first-year return on $93,768 initial cash invested.
-5.21%
Cash On Cash
4.87%
Cap Rate
0.84
DSCR
$3,136
Rent
-$407
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,768
Downpayment
20%
$72,160
Closing costs
1%
$3,608
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$3,543
Mortgage P&I
56%
$1,746
Property Taxes
4%
$132
Home Insurance
4%
$128
HOA
1%
$33
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784