Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.38% first-year return on $101k initial cash invested.
-3.38%
Cash On Cash
5.38%
Cap Rate
0.92
DSCR
$3,474
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$3,758
Mortgage P&I
55%
$1,916
Property Taxes
1%
$37
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868