Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.49% first-year return on $102k initial cash invested.
-7.49%
Cash On Cash
4.28%
Cap Rate
0.74
DSCR
$3,577
Rent
-$635
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
6.0%
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
$3,577
Total Expenses
$4,212
Mortgage P&I
54%
$1,914
Property Taxes
4%
$135
Home Insurance
4%
$140
HOA
9%
$306
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894