Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.18% first-year return on $103k initial cash invested.
-8.18%
Cash On Cash
4.12%
Cap Rate
0.71
DSCR
$3,296
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,300
Closing costs
1%
$4,065
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,296
Total Expenses
$4,001
Mortgage P&I
60%
$1,970
Property Taxes
9%
$283
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824