Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.96% first-year return on $107k initial cash invested.
-3.96%
Cash On Cash
5.29%
Cap Rate
0.9
DSCR
$3,791
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,760
Closing costs
1%
$4,238
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,791
Total Expenses
$4,144
Mortgage P&I
55%
$2,071
Property Taxes
3%
$100
Home Insurance
4%
$149
HOA
0%
$3
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948