Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.57% first-year return on $106k initial cash invested.
-17.57%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$2,548
Rent
-$1,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,700
Closing costs
1%
$4,185
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$4,098
Mortgage P&I
81%
$2,067
Property Taxes
26%
$668
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637