Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.93% first-year return on $102k initial cash invested.
-11.93%
Cash On Cash
3.47%
Cap Rate
0.56
DSCR
$2,869
Rent
-$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,540
Closing costs
1%
$3,977
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,869
Total Expenses
$3,878
Mortgage P&I
71%
$2,043
Property Taxes
11%
$311
Home Insurance
5%
$140
HOA
0%
$7
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717