Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.77% first-year return on $107k initial cash invested.
-7.77%
Cash On Cash
4.22%
Cap Rate
0.73
DSCR
$3,216
Rent
-$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,780
Closing costs
1%
$4,239
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,216
Total Expenses
$3,909
Mortgage P&I
64%
$2,056
Property Taxes
5%
$154
Home Insurance
5%
$155
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804