Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.39% first-year return on $102k initial cash invested.
-6.39%
Cash On Cash
4.9%
Cap Rate
0.8
DSCR
$3,665
Rent
-$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,665
Total Expenses
$4,208
Mortgage P&I
55%
$2,029
Property Taxes
7%
$258
Home Insurance
4%
$140
HOA
1%
$21
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916