Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.8% first-year return on $106k initial cash invested.
-6.8%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$3,241
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$78,140
Closing costs
1%
$3,907
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,241
Total Expenses
$3,842
Mortgage P&I
61%
$1,964
Property Taxes
5%
$172
Home Insurance
4%
$140
HOA
0%
$10
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810