Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.64% first-year return on $101k initial cash invested.
-16.64%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$2,555
Rent
-$1,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,060
Closing costs
1%
$3,953
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,555
Total Expenses
$3,956
Mortgage P&I
75%
$1,924
Property Taxes
21%
$526
Home Insurance
5%
$140
HOA
5%
$140
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639