Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.28% first-year return on $107k initial cash invested.
-2.28%
Cash On Cash
5.76%
Cap Rate
0.98
DSCR
$4,250
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,540
Closing costs
1%
$4,227
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,250
Total Expenses
$4,453
Mortgage P&I
49%
$2,062
Property Taxes
5%
$202
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062