Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.25% first-year return on $109k initial cash invested.
-12.25%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$2,859
Rent
-$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,780
Closing costs
1%
$4,339
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,859
Total Expenses
$3,973
Mortgage P&I
74%
$2,122
Property Taxes
11%
$320
Home Insurance
5%
$156
HOA
0%
$3
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715