Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.99% first-year return on $100k initial cash invested.
-6.99%
Cash On Cash
4.52%
Cap Rate
0.77
DSCR
$3,583
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,200
Closing costs
1%
$3,910
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,583
Total Expenses
$4,166
Mortgage P&I
53%
$1,913
Property Taxes
11%
$398
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896