Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.07% first-year return on $102k initial cash invested.
-9.07%
Cash On Cash
3.94%
Cap Rate
0.67
DSCR
$3,117
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,420
Closing costs
1%
$4,021
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$3,891
Mortgage P&I
63%
$1,969
Property Taxes
8%
$264
Home Insurance
5%
$144
HOA
1%
$17
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779