Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.07% first-year return on $109k initial cash invested.
-6.07%
Cash On Cash
4.65%
Cap Rate
0.81
DSCR
$4,243
Rent
-$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,900
Closing costs
1%
$4,345
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,243
Total Expenses
$4,796
Mortgage P&I
49%
$2,066
Property Taxes
13%
$535
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,061