Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.64% first-year return on $102k initial cash invested.
-5.64%
Cash On Cash
5.04%
Cap Rate
0.85
DSCR
$4,510
Rent
-$479
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%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,510
Total Expenses
$4,989
Mortgage P&I
44%
$1,977
Property Taxes
16%
$708
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,128