Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.71% first-year return on $108k initial cash invested.
-5.71%
Cash On Cash
4.98%
Cap Rate
0.83
DSCR
$3,891
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,500
Closing costs
1%
$4,275
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,891
Total Expenses
$4,404
Mortgage P&I
55%
$2,131
Property Taxes
6%
$246
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$973