Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.04% first-year return on $103k initial cash invested.
-13.04%
Cash On Cash
2.86%
Cap Rate
0.49
DSCR
$2,702
Rent
-$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,260
Closing costs
1%
$4,063
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$3,825
Mortgage P&I
73%
$1,983
Property Taxes
15%
$398
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676