Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.27% first-year return on $114k initial cash invested.
-11.27%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$3,448
Rent
-$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,100
Closing costs
1%
$4,555
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,448
Total Expenses
$4,515
Mortgage P&I
65%
$2,249
Property Taxes
14%
$480
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862