Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.07% first-year return on $108k initial cash invested.
-13.07%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$3,387
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,860
Closing costs
1%
$4,293
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,387
Total Expenses
$4,565
Mortgage P&I
63%
$2,123
Property Taxes
18%
$625
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$847