Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.52% first-year return on $107k initial cash invested.
-9.52%
Cash On Cash
3.78%
Cap Rate
0.65
DSCR
$3,153
Rent
-$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,620
Closing costs
1%
$4,231
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,153
Total Expenses
$4,001
Mortgage P&I
65%
$2,054
Property Taxes
9%
$285
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788