Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.49% first-year return on $102k initial cash invested.
-11.49%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$3,570
Rent
-$972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,560
Closing costs
1%
$3,978
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,570
Total Expenses
$4,542
Mortgage P&I
55%
$1,952
Property Taxes
19%
$662
Home Insurance
4%
$149
HOA
2%
$65
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892