Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.25% first-year return on $109k initial cash invested.
-11.25%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$2,893
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,260
Closing costs
1%
$4,313
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,893
Total Expenses
$3,911
Mortgage P&I
74%
$2,132
Property Taxes
8%
$236
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723