Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.23% first-year return on $117k initial cash invested.
-13.23%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$3,409
Rent
-$1,291
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,640
Closing costs
1%
$4,432
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,409
Total Expenses
$4,700
Mortgage P&I
65%
$2,207
Property Taxes
16%
$551
Home Insurance
5%
$158
HOA
4%
$149
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852