Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.47% first-year return on $104k initial cash invested.
-4.47%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$4,257
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$76,040
Closing costs
1%
$3,802
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,257
Total Expenses
$4,644
Mortgage P&I
45%
$1,906
Property Taxes
13%
$559
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064