Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.74% first-year return on $103k initial cash invested.
-5.74%
Cash On Cash
5.12%
Cap Rate
0.85
DSCR
$4,880
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,480
Closing costs
1%
$4,024
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,880
Total Expenses
$5,370
Mortgage P&I
41%
$2,013
Property Taxes
18%
$877
Home Insurance
3%
$138
HOA
0%
$0
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,220