Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.56% first-year return on $107k initial cash invested.
-15.56%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$2,505
Rent
-$1,393
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%
$85,180
Closing costs
1%
$4,259
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,505
Total Expenses
$3,898
Mortgage P&I
83%
$2,091
Property Taxes
18%
$451
Home Insurance
6%
$154
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626