Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.18% first-year return on $101k initial cash invested.
-2.18%
Cash On Cash
5.83%
Cap Rate
0.99
DSCR
$4,329
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,320
Closing costs
1%
$3,966
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,329
Total Expenses
$4,513
Mortgage P&I
45%
$1,937
Property Taxes
9%
$368
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,082