Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.38% first-year return on $106k initial cash invested.
-1.38%
Cash On Cash
5.98%
Cap Rate
1.03
DSCR
$4,420
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,140
Closing costs
1%
$4,207
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,420
Total Expenses
$4,542
Mortgage P&I
46%
$2,041
Property Taxes
5%
$225
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,105