Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.04% first-year return on $107k initial cash invested.
-9.04%
Cash On Cash
4.19%
Cap Rate
0.68
DSCR
$3,051
Rent
-$804
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,480
Closing costs
1%
$4,224
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,051
Total Expenses
$3,855
Mortgage P&I
71%
$2,157
Property Taxes
3%
$84
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763