Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.62% first-year return on $113k initial cash invested.
-12.62%
Cash On Cash
2.82%
Cap Rate
0.49
DSCR
$2,380
Rent
-$1,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,500
Closing costs
1%
$4,525
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,380
Total Expenses
$3,569
Mortgage P&I
91%
$2,159
Property Taxes
4%
$102
Home Insurance
7%
$166
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595