Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.43% first-year return on $107k initial cash invested.
-12.43%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$3,269
Rent
-$1,105
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,460
Closing costs
1%
$4,223
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,269
Total Expenses
$4,374
Mortgage P&I
63%
$2,064
Property Taxes
18%
$594
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817