Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.26% first-year return on $101k initial cash invested.
-0.26%
Cash On Cash
6.4%
Cap Rate
1.1
DSCR
$5,272
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,580
Closing costs
1%
$3,929
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,272
Total Expenses
$5,294
Mortgage P&I
36%
$1,905
Property Taxes
4%
$235
Home Insurance
3%
$140
HOA
9%
$483
Property Management
15%
$791
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,318