Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.94% first-year return on $110k initial cash invested.
-12.94%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$2,425
Rent
-$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,920
Closing costs
1%
$4,396
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,425
Total Expenses
$3,615
Mortgage P&I
90%
$2,173
Property Taxes
5%
$117
Home Insurance
7%
$161
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606