Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.85% first-year return on $102k initial cash invested.
-5.85%
Cash On Cash
4.77%
Cap Rate
0.82
DSCR
$3,681
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,700
Closing costs
1%
$3,985
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,681
Total Expenses
$4,177
Mortgage P&I
52%
$1,932
Property Taxes
6%
$214
Home Insurance
4%
$140
HOA
3%
$125
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920