Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.02% first-year return on $108k initial cash invested.
-4.02%
Cash On Cash
5.38%
Cap Rate
0.92
DSCR
$4,728
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,580
Closing costs
1%
$4,279
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,728
Total Expenses
$5,089
Mortgage P&I
44%
$2,092
Property Taxes
12%
$588
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$709
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182