Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.61% first-year return on $103k initial cash invested.
-4.61%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$4,122
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,600
Closing costs
1%
$4,030
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,122
Total Expenses
$4,516
Mortgage P&I
48%
$1,988
Property Taxes
10%
$410
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030