Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.87% first-year return on $112k initial cash invested.
-16.87%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$2,681
Rent
-$1,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,680
Closing costs
1%
$4,484
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,681
Total Expenses
$4,258
Mortgage P&I
82%
$2,209
Property Taxes
16%
$439
Home Insurance
6%
$164
HOA
6%
$160
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670