Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.31% first-year return on $111k initial cash invested.
-15.31%
Cash On Cash
2.32%
Cap Rate
0.4
DSCR
$2,942
Rent
-$1,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,660
Closing costs
1%
$4,433
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$4,359
Mortgage P&I
73%
$2,156
Property Taxes
21%
$625
Home Insurance
5%
$157
HOA
0%
$8
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736