Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.83% first-year return on $97,254 initial cash invested.
-11.83%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$2,281
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,254
Downpayment
20%
$75,480
Closing costs
1%
$3,774
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,281
Total Expenses
$3,240
Mortgage P&I
82%
$1,868
Property Taxes
5%
$123
Home Insurance
6%
$135
HOA
1%
$20
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570