Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.64% first-year return on $111k initial cash invested.
-12.64%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$2,785
Rent
-$1,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,620
Closing costs
1%
$4,431
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,785
Total Expenses
$3,955
Mortgage P&I
81%
$2,249
Property Taxes
8%
$209
Home Insurance
6%
$161
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696