Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.32% first-year return on $103k initial cash invested.
-4.32%
Cash On Cash
5.14%
Cap Rate
0.89
DSCR
$3,714
Rent
-$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,714
Total Expenses
$4,085
Mortgage P&I
53%
$1,958
Property Taxes
5%
$202
Home Insurance
4%
$142
HOA
0%
$0
Property Management
15%
$557
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$928