Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.05% first-year return on $106k initial cash invested.
-8.05%
Cash On Cash
4.16%
Cap Rate
0.71
DSCR
$3,192
Rent
-$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$3,904
Mortgage P&I
64%
$2,039
Property Taxes
6%
$185
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798