Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.52% first-year return on $101k initial cash invested.
-1.52%
Cash On Cash
5.99%
Cap Rate
1.03
DSCR
$4,487
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,140
Closing costs
1%
$3,957
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,487
Total Expenses
$4,615
Mortgage P&I
43%
$1,925
Property Taxes
9%
$397
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,122