Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.28% first-year return on $106k initial cash invested.
-5.28%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$3,785
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,785
Total Expenses
$4,251
Mortgage P&I
51%
$1,949
Property Taxes
9%
$337
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946