Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.74% first-year return on $102k initial cash invested.
-3.74%
Cash On Cash
5.32%
Cap Rate
0.92
DSCR
$3,919
Rent
-$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,680
Closing costs
1%
$3,984
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,919
Total Expenses
$4,236
Mortgage P&I
49%
$1,925
Property Taxes
7%
$268
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980