Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.57% first-year return on $102k initial cash invested.
-9.57%
Cash On Cash
3.71%
Cap Rate
0.64
DSCR
$2,997
Rent
-$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,997
Total Expenses
$3,810
Mortgage P&I
64%
$1,928
Property Taxes
8%
$227
Home Insurance
5%
$140
HOA
3%
$76
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749