Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.46% first-year return on $110k initial cash invested.
-23.46%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$1,923
Rent
-$2,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,923
Total Expenses
$4,081
Mortgage P&I
113%
$2,164
Property Taxes
39%
$756
Home Insurance
8%
$154
HOA
4%
$84
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$481