Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.17% first-year return on $109k initial cash invested.
-23.17%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$2,208
Rent
-$2,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,340
Closing costs
1%
$4,317
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,208
Total Expenses
$4,306
Mortgage P&I
95%
$2,089
Property Taxes
45%
$992
Home Insurance
8%
$166
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552