Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.81% first-year return on $101k initial cash invested.
-12.81%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$2,641
Rent
-$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,620
Closing costs
1%
$3,931
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,641
Total Expenses
$3,714
Mortgage P&I
74%
$1,964
Property Taxes
13%
$356
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660