Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.38% first-year return on $101k initial cash invested.
-6.38%
Cash On Cash
4.66%
Cap Rate
0.8
DSCR
$3,618
Rent
-$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,060
Closing costs
1%
$3,953
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,618
Total Expenses
$4,155
Mortgage P&I
53%
$1,928
Property Taxes
10%
$350
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904