Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.97% first-year return on $104k initial cash invested.
-6.97%
Cash On Cash
4.56%
Cap Rate
0.78
DSCR
$4,087
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,740
Closing costs
1%
$4,087
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,087
Total Expenses
$4,690
Mortgage P&I
49%
$1,993
Property Taxes
14%
$563
Home Insurance
4%
$173
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,022