Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15% first-year return on $101k initial cash invested.
-15%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$1,929
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,929
Total Expenses
$3,191
Mortgage P&I
99%
$1,916
Property Taxes
11%
$212
Home Insurance
7%
$138
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482