Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.99% first-year return on $108k initial cash invested.
-8.99%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$4,280
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,100
Closing costs
1%
$4,305
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,280
Total Expenses
$5,092
Mortgage P&I
50%
$2,123
Property Taxes
17%
$723
Home Insurance
3%
$138
HOA
1%
$54
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070