Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.28% first-year return on $102k initial cash invested.
-10.28%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$3,671
Rent
-$872
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,671
Total Expenses
$4,543
Mortgage P&I
55%
$2,007
Property Taxes
17%
$608
Home Insurance
4%
$140
HOA
1%
$25
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918