Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.58% first-year return on $107k initial cash invested.
-20.58%
Cash On Cash
0.73%
Cap Rate
0.13
DSCR
$1,666
Rent
-$1,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,440
Closing costs
1%
$4,222
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,666
Total Expenses
$3,495
Mortgage P&I
121%
$2,020
Property Taxes
32%
$525
Home Insurance
9%
$150
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416