Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.16% first-year return on $111k initial cash invested.
-12.16%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$2,743
Rent
-$1,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,140
Closing costs
1%
$4,407
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,743
Total Expenses
$3,863
Mortgage P&I
79%
$2,177
Property Taxes
8%
$208
Home Insurance
6%
$161
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686