Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.93% first-year return on $106k initial cash invested.
-4.93%
Cash On Cash
5.06%
Cap Rate
0.86
DSCR
$3,782
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,240
Closing costs
1%
$4,212
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$4,219
Mortgage P&I
55%
$2,063
Property Taxes
5%
$192
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946