Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.19% first-year return on $101k initial cash invested.
-1.19%
Cash On Cash
6.11%
Cap Rate
1.04
DSCR
$4,432
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,140
Closing costs
1%
$3,957
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,432
Total Expenses
$4,532
Mortgage P&I
44%
$1,937
Property Taxes
7%
$328
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,108