Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.73% first-year return on $107k initial cash invested.
-4.73%
Cash On Cash
5.05%
Cap Rate
0.88
DSCR
$4,272
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,440
Closing costs
1%
$4,222
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,272
Total Expenses
$4,692
Mortgage P&I
47%
$2,027
Property Taxes
11%
$464
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068