Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.25% first-year return on $103k initial cash invested.
-7.25%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$3,827
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,600
Closing costs
1%
$4,030
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,827
Total Expenses
$4,447
Mortgage P&I
52%
$1,989
Property Taxes
3%
$110
Home Insurance
4%
$159
HOA
9%
$352
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957