Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.09% first-year return on $103k initial cash invested.
-8.09%
Cash On Cash
4.22%
Cap Rate
0.73
DSCR
$4,437
Rent
-$692
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,580
Closing costs
1%
$4,029
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,437
Total Expenses
$5,129
Mortgage P&I
44%
$1,932
Property Taxes
18%
$778
Home Insurance
3%
$145
HOA
3%
$145
Property Management
15%
$666
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,109