Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.33% first-year return on $101k initial cash invested.
-0.33%
Cash On Cash
6.18%
Cap Rate
1.08
DSCR
$4,353
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,400
Closing costs
1%
$3,970
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,353
Total Expenses
$4,381
Mortgage P&I
44%
$1,900
Property Taxes
6%
$252
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$653
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,088