Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.88% first-year return on $104k initial cash invested.
-12.88%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$3,378
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$4,493
Mortgage P&I
61%
$2,074
Property Taxes
18%
$612
Home Insurance
4%
$143
HOA
1%
$43
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844