Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.71% first-year return on $108k initial cash invested.
-11.71%
Cash On Cash
3.19%
Cap Rate
0.55
DSCR
$2,799
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,799
Total Expenses
$3,856
Mortgage P&I
75%
$2,087
Property Taxes
10%
$275
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700