Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.48% first-year return on $112k initial cash invested.
-11.48%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$3,140
Rent
-$1,076
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
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,140
Total Expenses
$4,216
Mortgage P&I
70%
$2,208
Property Taxes
10%
$317
Home Insurance
5%
$158
HOA
1%
$25
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785