Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.54% first-year return on $103k initial cash invested.
-9.54%
Cash On Cash
3.71%
Cap Rate
0.64
DSCR
$3,112
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,580
Closing costs
1%
$4,029
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,112
Total Expenses
$3,928
Mortgage P&I
62%
$1,939
Property Taxes
11%
$356
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778