Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.29% first-year return on $101k initial cash invested.
-5.29%
Cash On Cash
4.88%
Cap Rate
0.85
DSCR
$3,904
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,980
Closing costs
1%
$3,949
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,904
Total Expenses
$4,349
Mortgage P&I
49%
$1,896
Property Taxes
10%
$395
Home Insurance
4%
$138
HOA
1%
$46
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976