Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.75% first-year return on $107k initial cash invested.
-8.75%
Cash On Cash
3.96%
Cap Rate
0.68
DSCR
$3,299
Rent
-$781
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,920
Closing costs
1%
$4,246
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,299
Total Expenses
$4,080
Mortgage P&I
62%
$2,049
Property Taxes
9%
$307
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825