Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.86% first-year return on $101k initial cash invested.
-10.86%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$3,477
Rent
-$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,477
Total Expenses
$4,393
Mortgage P&I
60%
$2,088
Property Taxes
7%
$237
Home Insurance
4%
$149
HOA
7%
$250
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869