Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.9% first-year return on $101k initial cash invested.
-9.9%
Cash On Cash
3.77%
Cap Rate
0.64
DSCR
$3,092
Rent
-$835
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,280
Closing costs
1%
$3,964
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$3,927
Mortgage P&I
63%
$1,957
Property Taxes
11%
$352
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773