Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.34% first-year return on $104k initial cash invested.
-2.34%
Cash On Cash
5.62%
Cap Rate
0.98
DSCR
$4,047
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,047
Total Expenses
$4,250
Mortgage P&I
48%
$1,960
Property Taxes
5%
$203
Home Insurance
4%
$144
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012