Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.42% first-year return on $103k initial cash invested.
-3.42%
Cash On Cash
5.48%
Cap Rate
0.93
DSCR
$4,110
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,110
Total Expenses
$4,404
Mortgage P&I
48%
$1,978
Property Taxes
8%
$314
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,028