Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.05% first-year return on $107k initial cash invested.
-14.05%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$2,412
Rent
-$1,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,940
Closing costs
1%
$4,247
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,412
Total Expenses
$3,667
Mortgage P&I
88%
$2,124
Property Taxes
10%
$234
Home Insurance
6%
$152
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603