Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.25% first-year return on $107k initial cash invested.
-14.25%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$2,964
Rent
-$1,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,360
Closing costs
1%
$4,218
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,964
Total Expenses
$4,230
Mortgage P&I
71%
$2,103
Property Taxes
19%
$553
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741