Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.76% first-year return on $100k initial cash invested.
-2.76%
Cash On Cash
5.61%
Cap Rate
0.96
DSCR
$3,816
Rent
-$230
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%
$78,120
Closing costs
1%
$3,906
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,816
Total Expenses
$4,046
Mortgage P&I
50%
$1,903
Property Taxes
4%
$171
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954