Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.35% first-year return on $101k initial cash invested.
-15.35%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$1,789
Rent
-$1,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,300
Closing costs
1%
$3,965
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,789
Total Expenses
$3,084
Mortgage P&I
110%
$1,966
Property Taxes
7%
$119
Home Insurance
8%
$140
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$447