Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.95% first-year return on $107k initial cash invested.
-1.95%
Cash On Cash
5.76%
Cap Rate
1
DSCR
$4,552
Rent
-$174
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,020
Closing costs
1%
$4,251
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,552
Total Expenses
$4,726
Mortgage P&I
45%
$2,034
Property Taxes
8%
$357
Home Insurance
3%
$150
HOA
0%
$0
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138