Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.72% first-year return on $106k initial cash invested.
-13.72%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$2,913
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,913
Total Expenses
$4,124
Mortgage P&I
66%
$1,917
Property Taxes
23%
$672
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728