Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.68% first-year return on $102k initial cash invested.
-3.68%
Cash On Cash
5.46%
Cap Rate
0.92
DSCR
$4,041
Rent
-$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,041
Total Expenses
$4,354
Mortgage P&I
49%
$1,972
Property Taxes
7%
$289
Home Insurance
3%
$140
HOA
0%
$13
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010