Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.02% first-year return on $95,700 initial cash invested.
-2.02%
Cash On Cash
5.84%
Cap Rate
1
DSCR
$4,105
Rent
-$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,105
Total Expenses
$4,266
Mortgage P&I
44%
$1,797
Property Taxes
7%
$275
Home Insurance
5%
$224
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026