Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.8% first-year return on $104k initial cash invested.
-11.8%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$2,353
Rent
-$1,020
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,620
Closing costs
1%
$4,081
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,353
Total Expenses
$3,373
Mortgage P&I
85%
$2,004
Property Taxes
4%
$94
Home Insurance
6%
$146
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588