Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.55% first-year return on $107k initial cash invested.
-12.55%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$2,541
Rent
-$1,114
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,300
Closing costs
1%
$4,215
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$3,655
Mortgage P&I
80%
$2,038
Property Taxes
10%
$247
Home Insurance
6%
$150
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635