Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.71% first-year return on $103k initial cash invested.
-3.71%
Cash On Cash
5.44%
Cap Rate
0.93
DSCR
$4,475
Rent
-$317
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,520
Closing costs
1%
$4,026
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,475
Total Expenses
$4,792
Mortgage P&I
44%
$1,962
Property Taxes
12%
$542
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,119