Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.3% first-year return on $108k initial cash invested.
-5.3%
Cash On Cash
5.03%
Cap Rate
0.86
DSCR
$4,755
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,420
Closing costs
1%
$4,271
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,755
Total Expenses
$5,231
Mortgage P&I
44%
$2,078
Property Taxes
15%
$698
Home Insurance
3%
$152
HOA
0%
$21
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,189