Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.54% first-year return on $96,624 initial cash invested.
-12.54%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$2,175
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,624
Downpayment
20%
$74,880
Closing costs
1%
$3,744
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,175
Total Expenses
$3,185
Mortgage P&I
85%
$1,844
Property Taxes
8%
$164
Home Insurance
6%
$133
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544