Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.35% first-year return on $103k initial cash invested.
-6.35%
Cash On Cash
4.51%
Cap Rate
0.79
DSCR
$3,552
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,140
Closing costs
1%
$4,057
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,552
Total Expenses
$4,098
Mortgage P&I
54%
$1,929
Property Taxes
10%
$342
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888