Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.11% first-year return on $102k initial cash invested.
-5.11%
Cash On Cash
4.96%
Cap Rate
0.85
DSCR
$3,799
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,720
Closing costs
1%
$3,986
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,799
Total Expenses
$4,232
Mortgage P&I
51%
$1,927
Property Taxes
9%
$341
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950