Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.33% first-year return on $106k initial cash invested.
-15.33%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$3,372
Rent
-$1,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,820
Closing costs
1%
$4,191
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,372
Total Expenses
$4,726
Mortgage P&I
62%
$2,101
Property Taxes
25%
$857
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843