Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.55% first-year return on $101k initial cash invested.
-14.55%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$2,834
Rent
-$1,229
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%
$79,360
Closing costs
1%
$3,968
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,834
Total Expenses
$4,063
Mortgage P&I
68%
$1,933
Property Taxes
22%
$627
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708