Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.6% first-year return on $108k initial cash invested.
-19.6%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$2,149
Rent
-$1,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,280
Closing costs
1%
$4,264
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,149
Total Expenses
$3,906
Mortgage P&I
96%
$2,072
Property Taxes
30%
$646
Home Insurance
7%
$157
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537