Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.78% first-year return on $107k initial cash invested.
-4.78%
Cash On Cash
5.04%
Cap Rate
0.87
DSCR
$4,137
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,760
Closing costs
1%
$4,238
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,137
Total Expenses
$4,563
Mortgage P&I
49%
$2,041
Property Taxes
9%
$369
Home Insurance
4%
$149
HOA
0%
$19
Property Management
15%
$621
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034