Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.63% first-year return on $100k initial cash invested.
-12.63%
Cash On Cash
2.86%
Cap Rate
0.5
DSCR
$2,801
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,320
Closing costs
1%
$3,916
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,801
Total Expenses
$3,856
Mortgage P&I
67%
$1,876
Property Taxes
18%
$496
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700