Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.54% first-year return on $107k initial cash invested.
-7.54%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$3,175
Rent
-$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$78,640
Closing costs
1%
$3,932
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,175
Total Expenses
$3,845
Mortgage P&I
62%
$1,971
Property Taxes
5%
$167
Home Insurance
5%
$170
HOA
0%
$13
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794