Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.61% first-year return on $104k initial cash invested.
-12.61%
Cash On Cash
2.88%
Cap Rate
0.5
DSCR
$2,478
Rent
-$1,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,540
Closing costs
1%
$4,077
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,478
Total Expenses
$3,567
Mortgage P&I
80%
$1,970
Property Taxes
11%
$263
Home Insurance
6%
$144
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620