Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.21% first-year return on $106k initial cash invested.
-4.21%
Cash On Cash
5.32%
Cap Rate
0.91
DSCR
$4,463
Rent
-$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,500
Closing costs
1%
$4,175
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,463
Total Expenses
$4,834
Mortgage P&I
46%
$2,043
Property Taxes
9%
$382
Home Insurance
3%
$149
HOA
3%
$117
Property Management
15%
$669
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,116