Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.04% first-year return on $109k initial cash invested.
-12.04%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$3,252
Rent
-$1,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,920
Closing costs
1%
$4,346
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$4,348
Mortgage P&I
66%
$2,144
Property Taxes
13%
$437
Home Insurance
5%
$173
HOA
1%
$33
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813