Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.05% first-year return on $95,700 initial cash invested.
-7.05%
Cash On Cash
4.28%
Cap Rate
0.75
DSCR
$2,796
Rent
-$562
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
6.0%
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
$2,796
Total Expenses
$3,358
Mortgage P&I
63%
$1,771
Property Taxes
4%
$115
Home Insurance
5%
$130
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699