Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.36% first-year return on $107k initial cash invested.
-7.36%
Cash On Cash
4.35%
Cap Rate
0.75
DSCR
$3,385
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,500
Closing costs
1%
$4,225
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,385
Total Expenses
$4,040
Mortgage P&I
61%
$2,053
Property Taxes
5%
$169
Home Insurance
4%
$150
HOA
1%
$44
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846