Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.4% first-year return on $109k initial cash invested.
-15.4%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$2,359
Rent
-$1,401
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,860
Closing costs
1%
$4,343
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,359
Total Expenses
$3,760
Mortgage P&I
92%
$2,168
Property Taxes
13%
$306
Home Insurance
7%
$154
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590