Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.26% first-year return on $108k initial cash invested.
-1.26%
Cash On Cash
6.19%
Cap Rate
1.03
DSCR
$4,422
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,620
Closing costs
1%
$3,981
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,422
Total Expenses
$4,535
Mortgage P&I
45%
$1,991
Property Taxes
6%
$281
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106