Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.19% first-year return on $103k initial cash invested.
-7.19%
Cash On Cash
4.47%
Cap Rate
0.77
DSCR
$3,840
Rent
-$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,800
Closing costs
1%
$4,040
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$4,456
Mortgage P&I
51%
$1,967
Property Taxes
13%
$496
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960