Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.06% first-year return on $102k initial cash invested.
-10.06%
Cash On Cash
3.49%
Cap Rate
0.61
DSCR
$2,637
Rent
-$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,637
Total Expenses
$3,490
Mortgage P&I
72%
$1,909
Property Taxes
7%
$176
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659