Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.66% first-year return on $104k initial cash invested.
-1.66%
Cash On Cash
6.04%
Cap Rate
1.01
DSCR
$4,016
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,016
Total Expenses
$4,160
Mortgage P&I
51%
$2,046
Property Taxes
1%
$42
Home Insurance
4%
$144
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004