Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.61% first-year return on $103k initial cash invested.
-3.61%
Cash On Cash
5.3%
Cap Rate
0.92
DSCR
$3,969
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,240
Closing costs
1%
$4,062
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,969
Total Expenses
$4,280
Mortgage P&I
49%
$1,947
Property Taxes
7%
$288
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992