Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.44% first-year return on $107k initial cash invested.
-23.44%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$1,093
Rent
-$2,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,660
Closing costs
1%
$4,233
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,093
Total Expenses
$3,181
Mortgage P&I
191%
$2,086
Property Taxes
38%
$420
Home Insurance
14%
$150
HOA
0%
$0
Property Management
15%
$164
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$273