Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.75% first-year return on $114k initial cash invested.
-19.75%
Cash On Cash
1.15%
Cap Rate
0.2
DSCR
$2,099
Rent
-$1,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,440
Closing costs
1%
$4,572
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,099
Total Expenses
$3,975
Mortgage P&I
106%
$2,230
Property Taxes
26%
$541
Home Insurance
8%
$171
HOA
1%
$25
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$525