Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.88% first-year return on $109k initial cash invested.
-8.88%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$3,198
Rent
-$806
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,600
Closing costs
1%
$4,330
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,198
Total Expenses
$4,004
Mortgage P&I
68%
$2,172
Property Taxes
4%
$132
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800