Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.04% first-year return on $107k initial cash invested.
-16.04%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$2,492
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,740
Closing costs
1%
$4,237
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,492
Total Expenses
$3,922
Mortgage P&I
85%
$2,109
Property Taxes
19%
$467
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623