Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.4% first-year return on $107k initial cash invested.
-17.4%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$2,390
Rent
-$1,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,540
Closing costs
1%
$4,227
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,390
Total Expenses
$3,938
Mortgage P&I
87%
$2,072
Property Taxes
25%
$596
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598