Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.33% first-year return on $113k initial cash invested.
-13.33%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$2,997
Rent
-$1,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,900
Closing costs
1%
$4,545
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,997
Total Expenses
$4,257
Mortgage P&I
75%
$2,233
Property Taxes
14%
$421
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749