Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.46% first-year return on $106k initial cash invested.
-4.46%
Cash On Cash
5.16%
Cap Rate
0.9
DSCR
$4,591
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,180
Closing costs
1%
$4,209
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,591
Total Expenses
$4,986
Mortgage P&I
44%
$2,020
Property Taxes
13%
$612
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$689
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,148