Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.06% first-year return on $108k initial cash invested.
-7.06%
Cash On Cash
4.5%
Cap Rate
0.77
DSCR
$3,972
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,972
Total Expenses
$4,608
Mortgage P&I
52%
$2,085
Property Taxes
12%
$466
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993