Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.02% first-year return on $109k initial cash invested.
-16.02%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$2,779
Rent
-$1,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,880
Closing costs
1%
$4,344
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,779
Total Expenses
$4,237
Mortgage P&I
78%
$2,162
Property Taxes
21%
$592
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$695