Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.47% first-year return on $103k initial cash invested.
-8.47%
Cash On Cash
4.14%
Cap Rate
0.7
DSCR
$3,430
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,100
Closing costs
1%
$4,055
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,430
Total Expenses
$4,158
Mortgage P&I
58%
$1,990
Property Taxes
11%
$380
Home Insurance
4%
$142
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858