Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.86% first-year return on $107k initial cash invested.
-3.86%
Cash On Cash
5.26%
Cap Rate
0.91
DSCR
$4,037
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,480
Closing costs
1%
$4,224
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,037
Total Expenses
$4,380
Mortgage P&I
50%
$2,034
Property Taxes
6%
$255
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009