Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.84% first-year return on $106k initial cash invested.
-12.84%
Cash On Cash
2.84%
Cap Rate
0.49
DSCR
$2,292
Rent
-$1,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,980
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,292
Total Expenses
$3,428
Mortgage P&I
89%
$2,038
Property Taxes
6%
$142
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$573