Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.34% first-year return on $107k initial cash invested.
-22.34%
Cash On Cash
0.39%
Cap Rate
0.07
DSCR
$1,494
Rent
-$1,991
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
$1,494
Total Expenses
$3,485
Mortgage P&I
138%
$2,067
Property Taxes
36%
$542
Home Insurance
11%
$158
HOA
0%
$0
Property Management
15%
$224
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$374