Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10% first-year return on $108k initial cash invested.
-10%
Cash On Cash
3.97%
Cap Rate
0.64
DSCR
$3,586
Rent
-$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,820
Closing costs
1%
$3,991
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,586
Total Expenses
$4,484
Mortgage P&I
58%
$2,075
Property Taxes
15%
$544
Home Insurance
4%
$139
HOA
0%
$6
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896