Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.66% first-year return on $106k initial cash invested.
-12.66%
Cash On Cash
2.89%
Cap Rate
0.5
DSCR
$2,696
Rent
-$1,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,020
Closing costs
1%
$4,201
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$3,817
Mortgage P&I
75%
$2,023
Property Taxes
13%
$351
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674