Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.44% first-year return on $102k initial cash invested.
-17.44%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$1,928
Rent
-$1,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,928
Total Expenses
$3,410
Mortgage P&I
102%
$1,973
Property Taxes
19%
$372
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482