Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.66% first-year return on $108k initial cash invested.
-8.66%
Cash On Cash
4.01%
Cap Rate
0.69
DSCR
$3,773
Rent
-$778
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
$3,773
Total Expenses
$4,551
Mortgage P&I
54%
$2,055
Property Taxes
14%
$535
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$943