Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.02% first-year return on $104k initial cash invested.
-10.02%
Cash On Cash
3.66%
Cap Rate
0.63
DSCR
$3,052
Rent
-$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,440
Closing costs
1%
$4,072
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$3,916
Mortgage P&I
65%
$1,983
Property Taxes
6%
$194
Home Insurance
5%
$149
HOA
4%
$125
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763