Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.37% first-year return on $106k initial cash invested.
-7.37%
Cash On Cash
4.5%
Cap Rate
0.76
DSCR
$3,911
Rent
-$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,900
Closing costs
1%
$4,195
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,911
Total Expenses
$4,563
Mortgage P&I
53%
$2,070
Property Taxes
11%
$448
Home Insurance
4%
$168
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978