Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.41% first-year return on $104k initial cash invested.
-3.41%
Cash On Cash
5.45%
Cap Rate
0.94
DSCR
$4,221
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,221
Total Expenses
$4,516
Mortgage P&I
47%
$1,983
Property Taxes
7%
$289
Home Insurance
3%
$143
HOA
2%
$75
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,055