Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.13% first-year return on $103k initial cash invested.
-23.13%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$2,092
Rent
-$1,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,040
Closing costs
1%
$4,052
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,092
Total Expenses
$4,079
Mortgage P&I
94%
$1,975
Property Taxes
41%
$852
Home Insurance
7%
$147
HOA
5%
$100
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$523