Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.11% first-year return on $102k initial cash invested.
-9.11%
Cash On Cash
3.83%
Cap Rate
0.66
DSCR
$2,703
Rent
-$772
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,680
Closing costs
1%
$3,984
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$3,475
Mortgage P&I
72%
$1,936
Property Taxes
3%
$82
Home Insurance
6%
$160
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676