Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.97% first-year return on $109k initial cash invested.
-11.97%
Cash On Cash
3.09%
Cap Rate
0.53
DSCR
$2,679
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,680
Closing costs
1%
$4,334
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,679
Total Expenses
$3,766
Mortgage P&I
78%
$2,095
Property Taxes
9%
$233
Home Insurance
6%
$152
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670