Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.32% first-year return on $109k initial cash invested.
-7.32%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$4,018
Rent
-$664
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$80,800
Closing costs
1%
$4,040
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,018
Total Expenses
$4,682
Mortgage P&I
50%
$2,011
Property Taxes
13%
$525
Home Insurance
4%
$147
HOA
2%
$70
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004