Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.01% first-year return on $103k initial cash invested.
-3.01%
Cash On Cash
5.79%
Cap Rate
0.96
DSCR
$4,337
Rent
-$258
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,680
Closing costs
1%
$4,034
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,337
Total Expenses
$4,595
Mortgage P&I
47%
$2,033
Property Taxes
8%
$331
Home Insurance
3%
$145
HOA
0%
$5
Property Management
15%
$651
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,084