Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.12% first-year return on $102k initial cash invested.
-3.12%
Cash On Cash
5.49%
Cap Rate
0.95
DSCR
$4,128
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,400
Closing costs
1%
$4,020
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,128
Total Expenses
$4,394
Mortgage P&I
47%
$1,940
Property Taxes
8%
$314
Home Insurance
3%
$144
HOA
0%
$15
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032