Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.91% first-year return on $109k initial cash invested.
-5.91%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$4,674
Rent
-$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,780
Closing costs
1%
$4,339
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,674
Total Expenses
$5,211
Mortgage P&I
46%
$2,153
Property Taxes
14%
$668
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$701
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,168