Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.19% first-year return on $102k initial cash invested.
-7.19%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$3,300
Rent
-$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,300
Total Expenses
$3,911
Mortgage P&I
61%
$1,998
Property Taxes
6%
$189
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825