Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.01% first-year return on $113k initial cash invested.
-4.01%
Cash On Cash
5.41%
Cap Rate
0.9
DSCR
$4,295
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$84,970
Closing costs
1%
$4,248
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,295
Total Expenses
$4,673
Mortgage P&I
49%
$2,120
Property Taxes
8%
$339
Home Insurance
3%
$149
HOA
0%
$3
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074