Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.56% first-year return on $107k initial cash invested.
-8.56%
Cash On Cash
3.98%
Cap Rate
0.67
DSCR
$2,808
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$79,176
Closing costs
1%
$3,959
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,808
Total Expenses
$3,572
Mortgage P&I
70%
$1,965
Property Taxes
4%
$121
Home Insurance
5%
$139
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702