Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.43% first-year return on $109k initial cash invested.
-10.43%
Cash On Cash
3.66%
Cap Rate
0.63
DSCR
$3,920
Rent
-$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,140
Closing costs
1%
$4,357
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,920
Total Expenses
$4,872
Mortgage P&I
54%
$2,123
Property Taxes
17%
$675
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980