Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.92% first-year return on $108k initial cash invested.
-15.92%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$2,368
Rent
-$1,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,660
Closing costs
1%
$4,283
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,368
Total Expenses
$3,800
Mortgage P&I
88%
$2,089
Property Taxes
18%
$426
Home Insurance
6%
$148
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592