Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.75% first-year return on $109k initial cash invested.
-9.75%
Cash On Cash
3.71%
Cap Rate
0.64
DSCR
$3,371
Rent
-$884
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,520
Closing costs
1%
$4,326
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,371
Total Expenses
$4,255
Mortgage P&I
62%
$2,087
Property Taxes
10%
$343
Home Insurance
5%
$164
HOA
1%
$42
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843