Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.6% first-year return on $103k initial cash invested.
-9.6%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$2,783
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,800
Closing costs
1%
$4,040
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,783
Total Expenses
$3,606
Mortgage P&I
73%
$2,019
Property Taxes
3%
$79
Home Insurance
6%
$158
HOA
1%
$15
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696