Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.94% first-year return on $102k initial cash invested.
-9.94%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$2,918
Rent
-$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,320
Closing costs
1%
$4,016
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,918
Total Expenses
$3,766
Mortgage P&I
69%
$2,020
Property Taxes
6%
$176
Home Insurance
5%
$149
HOA
1%
$19
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730