Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.76% first-year return on $119k initial cash invested.
-11.76%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$2,878
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$90,440
Closing costs
1%
$4,522
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,878
Total Expenses
$4,044
Mortgage P&I
79%
$2,281
Property Taxes
8%
$238
Home Insurance
5%
$143
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720