Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.27% first-year return on $103k initial cash invested.
-12.27%
Cash On Cash
3.09%
Cap Rate
0.53
DSCR
$2,964
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,300
Closing costs
1%
$4,065
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,964
Total Expenses
$4,021
Mortgage P&I
67%
$1,984
Property Taxes
15%
$456
Home Insurance
5%
$157
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741