Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.35% first-year return on $109k initial cash invested.
-10.35%
Cash On Cash
3.53%
Cap Rate
0.61
DSCR
$3,156
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,880
Closing costs
1%
$4,344
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,156
Total Expenses
$4,098
Mortgage P&I
66%
$2,094
Property Taxes
11%
$337
Home Insurance
5%
$153
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789