Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.52% first-year return on $112k initial cash invested.
-5.52%
Cash On Cash
5.24%
Cap Rate
0.84
DSCR
$4,218
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$83,880
Closing costs
1%
$4,194
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,218
Total Expenses
$4,734
Mortgage P&I
52%
$2,180
Property Taxes
8%
$341
Home Insurance
3%
$147
HOA
1%
$41
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054