Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.23% first-year return on $100k initial cash invested.
-4.23%
Cash On Cash
5.13%
Cap Rate
0.89
DSCR
$3,587
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,320
Closing costs
1%
$3,916
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,587
Total Expenses
$3,940
Mortgage P&I
53%
$1,885
Property Taxes
5%
$194
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$897