Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.61% first-year return on $100k initial cash invested.
-10.61%
Cash On Cash
3.37%
Cap Rate
0.58
DSCR
$2,375
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,360
Closing costs
1%
$3,918
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,375
Total Expenses
$3,262
Mortgage P&I
80%
$1,892
Property Taxes
4%
$90
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594