Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.32% first-year return on $108k initial cash invested.
-14.32%
Cash On Cash
2.44%
Cap Rate
0.43
DSCR
$2,773
Rent
-$1,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,773
Total Expenses
$4,063
Mortgage P&I
74%
$2,053
Property Taxes
8%
$223
Home Insurance
5%
$150
HOA
11%
$306
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693