Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.49% first-year return on $108k initial cash invested.
-15.49%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$3,160
Rent
-$1,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,760
Closing costs
1%
$4,288
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,160
Total Expenses
$4,555
Mortgage P&I
68%
$2,149
Property Taxes
19%
$588
Home Insurance
5%
$152
HOA
5%
$150
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790