Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.19% first-year return on $112k initial cash invested.
-17.19%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$2,726
Rent
-$1,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,740
Closing costs
1%
$4,487
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$4,334
Mortgage P&I
80%
$2,180
Property Taxes
23%
$617
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682