Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.48% first-year return on $100k initial cash invested.
-9.48%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$2,975
Rent
-$794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,540
Closing costs
1%
$3,927
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,975
Total Expenses
$3,769
Mortgage P&I
65%
$1,931
Property Taxes
8%
$249
Home Insurance
5%
$138
HOA
1%
$23
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744