Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.66% first-year return on $113k initial cash invested.
-14.66%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$2,882
Rent
-$1,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,540
Closing costs
1%
$4,527
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,882
Total Expenses
$4,263
Mortgage P&I
76%
$2,187
Property Taxes
16%
$454
Home Insurance
6%
$162
HOA
3%
$78
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720