Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.28% first-year return on $100k initial cash invested.
-7.28%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$3,573
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,400
Closing costs
1%
$3,920
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,573
Total Expenses
$4,182
Mortgage P&I
55%
$1,952
Property Taxes
11%
$375
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893