Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.85% first-year return on $101k initial cash invested.
-8.85%
Cash On Cash
4.08%
Cap Rate
0.67
DSCR
$3,136
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$72,940
Closing costs
1%
$3,647
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,136
Total Expenses
$3,878
Mortgage P&I
59%
$1,858
Property Taxes
12%
$369
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784