Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.44% first-year return on $109k initial cash invested.
-11.44%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$3,685
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,640
Closing costs
1%
$4,332
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,685
Total Expenses
$4,724
Mortgage P&I
58%
$2,144
Property Taxes
18%
$654
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921