Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.59% first-year return on $107k initial cash invested.
-15.59%
Cash On Cash
2.2%
Cap Rate
0.38
DSCR
$2,826
Rent
-$1,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,820
Closing costs
1%
$4,241
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,826
Total Expenses
$4,217
Mortgage P&I
73%
$2,056
Property Taxes
23%
$651
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706