Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.41% first-year return on $102k initial cash invested.
-9.41%
Cash On Cash
3.84%
Cap Rate
0.66
DSCR
$3,573
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,740
Closing costs
1%
$3,987
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,573
Total Expenses
$4,371
Mortgage P&I
54%
$1,930
Property Taxes
16%
$586
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893