Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.21% first-year return on $111k initial cash invested.
-15.21%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$2,102
Rent
-$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$82,960
Closing costs
1%
$4,148
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,102
Total Expenses
$3,510
Mortgage P&I
99%
$2,072
Property Taxes
12%
$257
Home Insurance
7%
$148
HOA
1%
$24
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526