Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.76% first-year return on $109k initial cash invested.
-8.76%
Cash On Cash
3.9%
Cap Rate
0.68
DSCR
$3,088
Rent
-$798
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$3,886
Mortgage P&I
68%
$2,086
Property Taxes
5%
$165
Home Insurance
5%
$152
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772