Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.35% first-year return on $113k initial cash invested.
-12.35%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$3,082
Rent
-$1,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,060
Closing costs
1%
$4,503
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,082
Total Expenses
$4,240
Mortgage P&I
72%
$2,219
Property Taxes
12%
$381
Home Insurance
5%
$162
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770