Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.17% first-year return on $108k initial cash invested.
-4.17%
Cash On Cash
5.15%
Cap Rate
0.9
DSCR
$4,198
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,080
Closing costs
1%
$4,304
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,198
Total Expenses
$4,575
Mortgage P&I
49%
$2,055
Property Taxes
9%
$357
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050