Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.56% first-year return on $103k initial cash invested.
-4.56%
Cash On Cash
5.04%
Cap Rate
0.88
DSCR
$3,999
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,260
Closing costs
1%
$4,063
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,999
Total Expenses
$4,392
Mortgage P&I
48%
$1,938
Property Taxes
10%
$387
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000