Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.5% first-year return on $102k initial cash invested.
-7.5%
Cash On Cash
4.22%
Cap Rate
0.74
DSCR
$3,597
Rent
-$637
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
5.9%
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
$3,597
Total Expenses
$4,234
Mortgage P&I
53%
$1,900
Property Taxes
13%
$467
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$899