Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.68% first-year return on $111k initial cash invested.
-17.68%
Cash On Cash
2.22%
Cap Rate
0.35
DSCR
$2,608
Rent
-$1,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,960
Closing costs
1%
$4,448
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,608
Total Expenses
$4,249
Mortgage P&I
90%
$2,360
Property Taxes
22%
$568
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652