Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.98% first-year return on $108k initial cash invested.
-8.98%
Cash On Cash
3.9%
Cap Rate
0.67
DSCR
$3,048
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,780
Closing costs
1%
$4,289
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,048
Total Expenses
$3,857
Mortgage P&I
68%
$2,081
Property Taxes
5%
$160
Home Insurance
5%
$150
HOA
0%
$3
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762