Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.85% first-year return on $102k initial cash invested.
-19.85%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$2,118
Rent
-$1,684
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
$2,118
Total Expenses
$3,802
Mortgage P&I
92%
$1,945
Property Taxes
33%
$699
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530