Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.94% first-year return on $105k initial cash invested.
-4.94%
Cash On Cash
5.27%
Cap Rate
0.88
DSCR
$4,422
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,540
Closing costs
1%
$4,127
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,422
Total Expenses
$4,853
Mortgage P&I
47%
$2,068
Property Taxes
12%
$513
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106