Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.45% first-year return on $104k initial cash invested.
-9.45%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$3,241
Rent
-$817
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
6.4%
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
$3,241
Total Expenses
$4,058
Mortgage P&I
59%
$1,904
Property Taxes
14%
$465
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810