Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.81% first-year return on $106k initial cash invested.
-12.81%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$3,222
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,600
Closing costs
1%
$4,180
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,222
Total Expenses
$4,351
Mortgage P&I
64%
$2,048
Property Taxes
17%
$534
Home Insurance
7%
$222
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806