Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.27% first-year return on $113k initial cash invested.
-12.27%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$3,285
Rent
-$1,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,240
Closing costs
1%
$4,512
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,285
Total Expenses
$4,438
Mortgage P&I
67%
$2,217
Property Taxes
15%
$482
Home Insurance
5%
$163
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821