Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.29% first-year return on $95,259 initial cash invested.
-5.29%
Cash On Cash
4.86%
Cap Rate
0.84
DSCR
$3,395
Rent
-$420
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,259
Downpayment
20%
$73,580
Closing costs
1%
$3,679
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,395
Total Expenses
$3,815
Mortgage P&I
52%
$1,774
Property Taxes
8%
$278
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849