Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.57% first-year return on $104k initial cash invested.
-2.57%
Cash On Cash
5.61%
Cap Rate
0.97
DSCR
$4,188
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,188
Total Expenses
$4,411
Mortgage P&I
47%
$1,973
Property Taxes
7%
$283
Home Insurance
3%
$144
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,047