Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.93% first-year return on $107k initial cash invested.
-7.93%
Cash On Cash
4.23%
Cap Rate
0.72
DSCR
$3,111
Rent
-$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,111
Total Expenses
$3,820
Mortgage P&I
67%
$2,082
Property Taxes
3%
$86
Home Insurance
5%
$149
HOA
0%
$10
Property Management
15%
$467
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778