Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.94% first-year return on $103k initial cash invested.
-2.94%
Cash On Cash
5.63%
Cap Rate
0.96
DSCR
$4,112
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,560
Closing costs
1%
$4,028
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,112
Total Expenses
$4,363
Mortgage P&I
48%
$1,977
Property Taxes
5%
$222
Home Insurance
4%
$144
HOA
1%
$47
Property Management
15%
$617
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,028