Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.27% first-year return on $108k initial cash invested.
-5.27%
Cash On Cash
5.01%
Cap Rate
0.85
DSCR
$4,056
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,080
Closing costs
1%
$4,304
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,056
Total Expenses
$4,532
Mortgage P&I
52%
$2,110
Property Taxes
9%
$345
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014