Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1% first-year return on $109k initial cash invested.
-1%
Cash On Cash
6.09%
Cap Rate
1.04
DSCR
$4,370
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,220
Closing costs
1%
$4,311
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,370
Total Expenses
$4,460
Mortgage P&I
48%
$2,102
Property Taxes
2%
$106
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092