Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.38% first-year return on $107k initial cash invested.
-5.38%
Cash On Cash
5.09%
Cap Rate
0.86
DSCR
$4,958
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,420
Closing costs
1%
$4,221
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,958
Total Expenses
$5,436
Mortgage P&I
42%
$2,071
Property Taxes
10%
$472
Home Insurance
3%
$150
HOA
7%
$363
Property Management
15%
$744
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,240