Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13% first-year return on $101k initial cash invested.
-13%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$2,608
Rent
-$1,089
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
$2,608
Total Expenses
$3,697
Mortgage P&I
75%
$1,964
Property Taxes
14%
$356
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652