Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -55.68% first-year return on $103k initial cash invested.
-55.68%
Cash On Cash
-7.98%
Cap Rate
-1.38
DSCR
$3,421
Rent
-$4,762
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
$3,421
Total Expenses
$8,183
Mortgage P&I
57%
$1,945
Property Taxes
8%
$270
Home Insurance
4%
$147
HOA
122%
$4,179
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855