Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.93% first-year return on $100k initial cash invested.
-13.93%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$2,028
Rent
-$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,100
Closing costs
1%
$3,905
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,028
Total Expenses
$3,189
Mortgage P&I
95%
$1,935
Property Taxes
7%
$142
Home Insurance
7%
$139
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$507