Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.28% first-year return on $108k initial cash invested.
-12.28%
Cash On Cash
3.05%
Cap Rate
0.53
DSCR
$3,078
Rent
-$1,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,520
Closing costs
1%
$4,276
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$4,181
Mortgage P&I
67%
$2,067
Property Taxes
15%
$468
Home Insurance
5%
$168
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770