Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.11% first-year return on $110k initial cash invested.
-11.11%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$3,645
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,645
Total Expenses
$4,664
Mortgage P&I
55%
$2,020
Property Taxes
20%
$735
Home Insurance
4%
$144
HOA
0%
$15
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911