Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.75% first-year return on $101k initial cash invested.
-0.75%
Cash On Cash
6.29%
Cap Rate
1.07
DSCR
$5,156
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,120
Closing costs
1%
$3,956
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,156
Total Expenses
$5,219
Mortgage P&I
37%
$1,929
Property Taxes
13%
$680
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$773
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,289