Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.9% first-year return on $106k initial cash invested.
-8.9%
Cash On Cash
3.87%
Cap Rate
0.67
DSCR
$3,241
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,860
Closing costs
1%
$4,193
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,241
Total Expenses
$4,028
Mortgage P&I
62%
$2,008
Property Taxes
8%
$275
Home Insurance
5%
$149
HOA
1%
$40
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810