Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.15% first-year return on $106k initial cash invested.
-14.15%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$2,990
Rent
-$1,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,720
Closing costs
1%
$4,186
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,990
Total Expenses
$4,239
Mortgage P&I
70%
$2,093
Property Taxes
19%
$561
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748