Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.86% first-year return on $101k initial cash invested.
-2.86%
Cash On Cash
5.59%
Cap Rate
0.96
DSCR
$4,186
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,400
Closing costs
1%
$3,970
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,186
Total Expenses
$4,428
Mortgage P&I
46%
$1,925
Property Taxes
8%
$353
Home Insurance
3%
$142
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046