Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.8% first-year return on $96,183 initial cash invested.
-10.8%
Cash On Cash
3.47%
Cap Rate
0.59
DSCR
$3,177
Rent
-$866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,183
Downpayment
20%
$74,460
Closing costs
1%
$3,723
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,177
Total Expenses
$4,043
Mortgage P&I
57%
$1,817
Property Taxes
11%
$363
Home Insurance
4%
$133
HOA
6%
$205
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794