Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.23% first-year return on $107k initial cash invested.
-21.23%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$1,681
Rent
-$1,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,700
Closing costs
1%
$4,235
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,681
Total Expenses
$3,573
Mortgage P&I
123%
$2,067
Property Taxes
32%
$542
Home Insurance
9%
$158
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$420