Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.65% first-year return on $101k initial cash invested.
-4.65%
Cash On Cash
5.25%
Cap Rate
0.88
DSCR
$3,976
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,660
Closing costs
1%
$3,933
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,976
Total Expenses
$4,366
Mortgage P&I
49%
$1,951
Property Taxes
9%
$369
Home Insurance
3%
$138
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994