Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.66% first-year return on $104k initial cash invested.
-2.66%
Cash On Cash
5.93%
Cap Rate
0.99
DSCR
$5,089
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,380
Closing costs
1%
$4,119
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,089
Total Expenses
$5,321
Mortgage P&I
41%
$2,062
Property Taxes
13%
$683
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$763
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,272