Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.9% first-year return on $106k initial cash invested.
-5.9%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$4,566
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,900
Closing costs
1%
$4,195
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,566
Total Expenses
$5,088
Mortgage P&I
46%
$2,089
Property Taxes
14%
$636
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$685
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,142