Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.68% first-year return on $101k initial cash invested.
-4.68%
Cash On Cash
5.27%
Cap Rate
0.89
DSCR
$4,337
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,880
Closing costs
1%
$3,944
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,337
Total Expenses
$4,730
Mortgage P&I
45%
$1,952
Property Taxes
14%
$587
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$651
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,084