Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.19% first-year return on $101k initial cash invested.
-9.19%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$3,049
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,100
Closing costs
1%
$3,955
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,049
Total Expenses
$3,823
Mortgage P&I
65%
$1,967
Property Taxes
6%
$196
Home Insurance
5%
$140
HOA
2%
$57
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762