Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.57% first-year return on $104k initial cash invested.
-0.57%
Cash On Cash
6.35%
Cap Rate
1.07
DSCR
$4,318
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,318
Total Expenses
$4,367
Mortgage P&I
44%
$1,885
Property Taxes
6%
$275
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080