Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.62% first-year return on $112k initial cash invested.
-18.62%
Cash On Cash
1.37%
Cap Rate
0.24
DSCR
$2,161
Rent
-$1,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,100
Closing costs
1%
$4,455
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,161
Total Expenses
$3,892
Mortgage P&I
100%
$2,155
Property Taxes
20%
$422
Home Insurance
7%
$159
HOA
6%
$120
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540