Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.28% first-year return on $108k initial cash invested.
-1.28%
Cash On Cash
5.99%
Cap Rate
1.03
DSCR
$4,612
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,612
Total Expenses
$4,727
Mortgage P&I
45%
$2,073
Property Taxes
6%
$291
Home Insurance
3%
$150
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,153