Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.41% first-year return on $104k initial cash invested.
-14.41%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$2,326
Rent
-$1,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,840
Closing costs
1%
$4,092
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,326
Total Expenses
$3,574
Mortgage P&I
86%
$1,991
Property Taxes
14%
$319
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582