Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.04% first-year return on $104k initial cash invested.
-13.04%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$2,434
Rent
-$1,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,340
Closing costs
1%
$4,117
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,434
Total Expenses
$3,569
Mortgage P&I
82%
$2,003
Property Taxes
8%
$198
Home Insurance
6%
$158
HOA
2%
$43
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608