Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.72% first-year return on $102k initial cash invested.
-12.72%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$2,445
Rent
-$1,081
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
6.1%
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
$2,445
Total Expenses
$3,526
Mortgage P&I
79%
$1,934
Property Taxes
11%
$278
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$611