Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.66% first-year return on $102k initial cash invested.
-8.66%
Cash On Cash
3.93%
Cap Rate
0.68
DSCR
$3,026
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,026
Total Expenses
$3,761
Mortgage P&I
63%
$1,921
Property Taxes
8%
$248
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756