Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.07% first-year return on $107k initial cash invested.
-2.07%
Cash On Cash
5.82%
Cap Rate
1
DSCR
$4,584
Rent
-$184
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,640
Closing costs
1%
$4,232
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,584
Total Expenses
$4,768
Mortgage P&I
45%
$2,052
Property Taxes
7%
$332
Home Insurance
3%
$149
HOA
1%
$35
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146