Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.34% first-year return on $103k initial cash invested.
-3.34%
Cash On Cash
5.51%
Cap Rate
0.94
DSCR
$4,087
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,500
Closing costs
1%
$4,025
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,087
Total Expenses
$4,372
Mortgage P&I
48%
$1,969
Property Taxes
6%
$265
Home Insurance
3%
$142
HOA
1%
$35
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,022