Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.88% first-year return on $102k initial cash invested.
-0.88%
Cash On Cash
6.13%
Cap Rate
1.06
DSCR
$4,588
Rent
-$75
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
6.1%
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
$4,588
Total Expenses
$4,663
Mortgage P&I
42%
$1,935
Property Taxes
8%
$385
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,147