Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.86% first-year return on $109k initial cash invested.
-11.86%
Cash On Cash
3.17%
Cap Rate
0.55
DSCR
$3,157
Rent
-$1,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,660
Closing costs
1%
$4,333
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,157
Total Expenses
$4,234
Mortgage P&I
66%
$2,094
Property Taxes
14%
$435
Home Insurance
5%
$154
HOA
1%
$36
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789