Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.24% first-year return on $109k initial cash invested.
-5.24%
Cash On Cash
5.02%
Cap Rate
0.85
DSCR
$3,791
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,920
Closing costs
1%
$4,346
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,791
Total Expenses
$4,268
Mortgage P&I
56%
$2,142
Property Taxes
4%
$151
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948