Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.06% first-year return on $102k initial cash invested.
-15.06%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$2,153
Rent
-$1,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,280
Closing costs
1%
$4,014
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,153
Total Expenses
$3,437
Mortgage P&I
91%
$1,960
Property Taxes
14%
$304
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538