Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.06% first-year return on $106k initial cash invested.
-3.06%
Cash On Cash
5.53%
Cap Rate
0.95
DSCR
$4,146
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,740
Closing costs
1%
$4,187
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,146
Total Expenses
$4,416
Mortgage P&I
49%
$2,035
Property Taxes
6%
$242
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036