Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.58% first-year return on $108k initial cash invested.
-14.58%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$1,870
Rent
-$1,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,870
Total Expenses
$3,186
Mortgage P&I
112%
$2,085
Property Taxes
3%
$53
Home Insurance
8%
$150
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468