Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.41% first-year return on $107k initial cash invested.
-16.41%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$2,127
Rent
-$1,466
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
6.1%
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
$2,127
Total Expenses
$3,593
Mortgage P&I
97%
$2,069
Property Taxes
17%
$354
Home Insurance
7%
$149
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532