Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.94% first-year return on $102k initial cash invested.
-1.94%
Cash On Cash
5.86%
Cap Rate
0.99
DSCR
$3,862
Rent
-$165
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,862
Total Expenses
$4,027
Mortgage P&I
51%
$1,964
Property Taxes
2%
$70
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$966