Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.12% first-year return on $101k initial cash invested.
-12.12%
Cash On Cash
3.07%
Cap Rate
0.53
DSCR
$3,363
Rent
-$1,021
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,100
Closing costs
1%
$3,955
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$4,384
Mortgage P&I
56%
$1,897
Property Taxes
22%
$732
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841