Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.65% first-year return on $100k initial cash invested.
-13.65%
Cash On Cash
2.59%
Cap Rate
0.45
DSCR
$2,704
Rent
-$1,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,500
Closing costs
1%
$3,925
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$3,846
Mortgage P&I
70%
$1,882
Property Taxes
21%
$558
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676