Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.92% first-year return on $104k initial cash invested.
-3.92%
Cash On Cash
5.39%
Cap Rate
0.91
DSCR
$4,087
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,340
Closing costs
1%
$4,117
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,087
Total Expenses
$4,428
Mortgage P&I
50%
$2,027
Property Taxes
7%
$293
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,022