Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.11% first-year return on $102k initial cash invested.
-18.11%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,269
Rent
-$1,540
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%
$80,060
Closing costs
1%
$4,003
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,269
Total Expenses
$3,809
Mortgage P&I
87%
$1,969
Property Taxes
28%
$625
Home Insurance
6%
$126
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$567