Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.94% first-year return on $113k initial cash invested.
-20.94%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$1,832
Rent
-$1,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,120
Closing costs
1%
$4,506
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,832
Total Expenses
$3,797
Mortgage P&I
120%
$2,197
Property Taxes
30%
$558
Home Insurance
9%
$163
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$458