Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.9% first-year return on $109k initial cash invested.
-4.9%
Cash On Cash
5.1%
Cap Rate
0.87
DSCR
$4,082
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,240
Closing costs
1%
$4,312
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,082
Total Expenses
$4,525
Mortgage P&I
52%
$2,111
Property Taxes
7%
$296
Home Insurance
4%
$154
HOA
0%
$6
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,020