Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.47% first-year return on $101k initial cash invested.
-6.47%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$3,540
Rent
-$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,840
Closing costs
1%
$3,942
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$4,083
Mortgage P&I
54%
$1,914
Property Taxes
9%
$329
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885