Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4% first-year return on $109k initial cash invested.
-4%
Cash On Cash
5.32%
Cap Rate
0.91
DSCR
$4,079
Rent
-$364
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,980
Closing costs
1%
$4,349
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,079
Total Expenses
$4,443
Mortgage P&I
52%
$2,128
Property Taxes
5%
$205
Home Insurance
4%
$152
HOA
0%
$0
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,020