Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.99% first-year return on $109k initial cash invested.
-24.99%
Cash On Cash
-0.43%
Cap Rate
-0.07
DSCR
$396
Rent
-$2,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,720
Closing costs
1%
$4,336
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$396
Total Expenses
$2,667
Mortgage P&I
530%
$2,098
Property Taxes
53%
$208
Home Insurance
36%
$144
HOA
7%
$27
Property Management
15%
$59
CapEx
4%
$16
Vacancy
0%
$0
Maintenance
4%
$16
Other
25%
$99