Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.05% first-year return on $102k initial cash invested.
-12.05%
Cash On Cash
3.33%
Cap Rate
0.54
DSCR
$2,349
Rent
-$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,349
Total Expenses
$3,371
Mortgage P&I
87%
$2,035
Property Taxes
3%
$69
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587