Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.82% first-year return on $101k initial cash invested.
-20.82%
Cash On Cash
0.68%
Cap Rate
0.12
DSCR
$2,118
Rent
-$1,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,860
Closing costs
1%
$3,943
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,118
Total Expenses
$3,867
Mortgage P&I
89%
$1,886
Property Taxes
39%
$823
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530