Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -58.35% first-year return on $103k initial cash invested.
-58.35%
Cash On Cash
-8.71%
Cap Rate
-1.5
DSCR
$2,981
Rent
-$4,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,600
Closing costs
1%
$4,030
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,981
Total Expenses
$7,971
Mortgage P&I
65%
$1,945
Property Taxes
9%
$270
Home Insurance
5%
$147
HOA
140%
$4,179
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745