Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.79% first-year return on $109k initial cash invested.
-9.79%
Cash On Cash
3.6%
Cap Rate
0.63
DSCR
$3,257
Rent
-$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,320
Closing costs
1%
$4,316
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,257
Total Expenses
$4,143
Mortgage P&I
63%
$2,052
Property Taxes
12%
$381
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814