Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.19% first-year return on $107k initial cash invested.
-0.19%
Cash On Cash
6.3%
Cap Rate
1.08
DSCR
$4,584
Rent
-$17
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,584
Total Expenses
$4,601
Mortgage P&I
45%
$2,065
Property Taxes
4%
$178
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146