Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.98% first-year return on $109k initial cash invested.
-6.98%
Cash On Cash
4.5%
Cap Rate
0.77
DSCR
$3,917
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,917
Total Expenses
$4,553
Mortgage P&I
54%
$2,110
Property Taxes
10%
$410
Home Insurance
4%
$152
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$979