Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.41% first-year return on $107k initial cash invested.
-12.41%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$2,494
Rent
-$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,120
Closing costs
1%
$4,256
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,494
Total Expenses
$3,604
Mortgage P&I
83%
$2,082
Property Taxes
7%
$172
Home Insurance
6%
$152
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624