Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10% first-year return on $108k initial cash invested.
-10%
Cash On Cash
3.62%
Cap Rate
0.62
DSCR
$2,838
Rent
-$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,480
Closing costs
1%
$4,274
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$3,736
Mortgage P&I
73%
$2,072
Property Taxes
5%
$142
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710