Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.56% first-year return on $107k initial cash invested.
-16.56%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$2,532
Rent
-$1,473
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
$2,532
Total Expenses
$4,005
Mortgage P&I
82%
$2,072
Property Taxes
24%
$596
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633