Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.86% first-year return on $102k initial cash invested.
-6.86%
Cash On Cash
4.66%
Cap Rate
0.79
DSCR
$4,218
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,218
Total Expenses
$4,800
Mortgage P&I
47%
$1,963
Property Taxes
16%
$672
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054