Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.09% first-year return on $103k initial cash invested.
-2.09%
Cash On Cash
6.02%
Cap Rate
1
DSCR
$4,580
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,560
Closing costs
1%
$4,028
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,580
Total Expenses
$4,759
Mortgage P&I
44%
$2,017
Property Taxes
8%
$369
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,145