Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.34% first-year return on $109k initial cash invested.
-6.34%
Cash On Cash
4.66%
Cap Rate
0.79
DSCR
$3,512
Rent
-$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,360
Closing costs
1%
$4,318
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,512
Total Expenses
$4,086
Mortgage P&I
60%
$2,112
Property Taxes
4%
$134
Home Insurance
4%
$155
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878