Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.06% first-year return on $109k initial cash invested.
-9.06%
Cash On Cash
3.91%
Cap Rate
0.67
DSCR
$3,414
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,060
Closing costs
1%
$4,353
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,414
Total Expenses
$4,240
Mortgage P&I
62%
$2,107
Property Taxes
9%
$304
Home Insurance
6%
$189
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854