Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.32% first-year return on $102k initial cash invested.
-7.32%
Cash On Cash
4.43%
Cap Rate
0.75
DSCR
$3,391
Rent
-$622
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
6.2%
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
$3,391
Total Expenses
$4,013
Mortgage P&I
58%
$1,962
Property Taxes
8%
$282
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848