Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.65% first-year return on $106k initial cash invested.
-2.65%
Cash On Cash
5.56%
Cap Rate
0.97
DSCR
$4,372
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,400
Closing costs
1%
$4,170
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,372
Total Expenses
$4,605
Mortgage P&I
45%
$1,989
Property Taxes
9%
$372
Home Insurance
3%
$145
HOA
0%
$0
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,093