Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.09% first-year return on $101k initial cash invested.
-1.09%
Cash On Cash
5.98%
Cap Rate
1.04
DSCR
$4,230
Rent
-$92
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
$4,230
Total Expenses
$4,322
Mortgage P&I
45%
$1,900
Property Taxes
6%
$252
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058