Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.62% first-year return on $106k initial cash invested.
-15.62%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$2,237
Rent
-$1,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,220
Closing costs
1%
$4,211
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,237
Total Expenses
$3,622
Mortgage P&I
92%
$2,058
Property Taxes
11%
$244
Home Insurance
7%
$162
HOA
4%
$85
Property Management
15%
$336
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559