Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.32% first-year return on $101k initial cash invested.
-11.32%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$2,644
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$84,400
Closing costs
1%
$4,220
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,644
Total Expenses
$3,593
Mortgage P&I
80%
$2,121
Property Taxes
2%
$54
Home Insurance
6%
$148
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$661