Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.92% first-year return on $113k initial cash invested.
-13.92%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$3,288
Rent
-$1,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,180
Closing costs
1%
$4,509
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,288
Total Expenses
$4,595
Mortgage P&I
67%
$2,206
Property Taxes
20%
$646
Home Insurance
5%
$154
HOA
0%
$10
Property Management
15%
$493
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822