Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.39% first-year return on $107k initial cash invested.
-8.39%
Cash On Cash
4%
Cap Rate
0.7
DSCR
$3,200
Rent
-$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,340
Closing costs
1%
$4,217
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,200
Total Expenses
$3,945
Mortgage P&I
63%
$2,023
Property Taxes
7%
$237
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800