Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.19% first-year return on $113k initial cash invested.
-17.19%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$2,634
Rent
-$1,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,080
Closing costs
1%
$4,504
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,634
Total Expenses
$4,247
Mortgage P&I
84%
$2,213
Property Taxes
23%
$604
Home Insurance
6%
$157
HOA
0%
$10
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658