Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.3% first-year return on $108k initial cash invested.
-9.3%
Cash On Cash
3.84%
Cap Rate
0.67
DSCR
$3,665
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,500
Closing costs
1%
$4,275
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,665
Total Expenses
$4,500
Mortgage P&I
56%
$2,055
Property Taxes
15%
$535
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916