Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.8% first-year return on $103k initial cash invested.
-3.8%
Cash On Cash
5.29%
Cap Rate
0.91
DSCR
$3,690
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,690
Total Expenses
$4,016
Mortgage P&I
53%
$1,964
Property Taxes
4%
$130
Home Insurance
4%
$142
HOA
0%
$8
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922